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% |
Investment property for sale in Midlothian at 3005 Timbercrest Dr, Midlothian, TX, 76065 listed at $425,000 pairs $3,155/mo rent with a $2,080/mo payment to leave $101/mo cash flow. Total monthly income runs $3,155/mo, and annual cash flow reaches $1,209/yr on $140,888 cash to close. Return on cash invested measures 20.77% in year one, and rental yield registers 8.91% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 108.75% and total cumulative return in cash totals $153,209. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,155/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
9,147 sqft lot
$N/A/sqft
$193 semi-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 |
|---|---|---|
| 2025-03-22 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-22 | $3935.66 | -6.68% | $425,822 | 5.22% |
| 2023-03-22 | $4217.29 | -28.49% | $404,697 | 10.00% |
| 2022-03-22 | $5897.85 | N/A | $367,906 | 10.00% |
Listed by: Natasha Woolery • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20867391
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.
