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 3002W Plan, Lakes of Somercrest 70', Midlothian, TX, 76065 generates $6,582/mo in rent and, after a $3,024/mo payment, leaves $2,188/mo in cash flow. Total monthly income is $6,582/mo, and annual cash flow is $26,260/yr on $203,289 invested. Return on cash invested sits at 32.98% in year one, and rental yield is 12.78% on a $617,900 entry. Equity gained on principal adds $3,987/yr, while 5% annual appreciation builds toward $170,714 over five years. Five-year ROI reaches 174.12% and total cumulative return in cash sums $353,968. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,582/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-04-24 | Listed for sale | $617,900 |
| 2023-12-06 | Listing removed | N/A |
| 2023-10-24 | Listed for sale | $607,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • PERRY HOMES
Mls Name: Perry Homes
Mls Provider:
Mls ID: #N/A
