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 3030 McAlpin Rd, Midlothian, TX, 76065 offers $4,166/mo rent that, after a $2,668/mo payment, leaves $261/mo cash flow. Total monthly income is $4,166/mo, and annual cash flow is $3,129/yr on $179,305 cash. Return on cash invested measures 21.81% in year one, and rental yield stands at 9.17% at a $545,000 entry. Equity gained on principal adds $3,517/yr while 5% annual appreciation compounds into $150,573 by year five. Five-year ROI records 114.27% and total cumulative return in cash reaches $204,900. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,166/mo property income versus a $2,668/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
1.02 Acres lot
$N/A/sqft
$350 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 |
|---|---|---|
| 2025-06-12 | Price change | $545,000 |
| 2025-06-04 | Price change | $560,000 |
| 2025-05-07 | Price change | $570,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $640,948 | -14.09% |
| 2023-07-01 | N/A | N/A | $746,061 | 15.35% |
| 2022-07-01 | N/A | N/A | $646,761 | 38.03% |
Listed by: Jamie Wickliffe • CENTURY 21 Judge Fite Company
Mls Name: NTREIS
Mls ID: #20813219
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.
