Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Midlothian at 2610 Pergola Ct E, Midlothian, TX, 76065 priced at $739,000 pairs $6,727/mo rent with $1,363/mo cash flow after a $3,617/mo payment. Total monthly income equals $6,727/mo, and annual cash flow comes to $16,358/yr on $243,131 invested. Return on cash invested is 26.79% in year one, and rental yield stands at 10.92% on a $739,000 basis. Equity gained on principal adds $4,769/yr, and 5% annual appreciation accumulates to $204,172 by year five. Five-year ROI measures 141.12% and total cumulative return in cash reaches $343,100. For financing, Ziffy Mortgage’s DSCR program evaluates $6,727/mo property income against a $3,617/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
1.01 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,220 (100%) |
| Owner Occupied HU | 15,180 (79.0%) |
| Renter Occupied HU | 3,250 (16.9%) |
| Vacant Housing Units | 790 ( 4.1%) |
| Median Home Value | $430,364 |
| Average Home Value | $474,199 |
Residential
17,533
Single Family
16,402
Multi-Family
1,131
Businesses
1,208
Date | Event | Price |
|---|---|---|
| 2025-03-11 | Listed for sale | $739,000 |
| 2024-09-06 | Listing removed | $750,000 |
| 2024-09-03 | Price change | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-11 | $13270.31 | -15.69% | $815,000 | -10.37% |
| 2023-03-11 | $15739.68 | 34.54% | $909,265 | 45.27% |
| 2022-03-11 | $11698.81 | N/A | $625,921 | 9.52% |
Listed by: Dwayne Allen • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20637758
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
