




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 309 Pasture Dr, Midlothian, TX, 76065 priced at $387,739 converts $3,385/mo rent into $565/mo cash flow after a $1,898/mo obligation. Total monthly income equals $3,385/mo, and annual cash flow totals $6,780/yr on $128,535 invested. Return on cash invested prints 25.18% in year one, and rental yield reads 10.48% against a $387,739 entry. Equity gained on principal adds $2,502/yr, while 5% annual appreciation compiles into $107,125 by year five. Five-year ROI reaches 132.58% and total cumulative return in cash sums $170,406. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,385/mo property income covering a $1,898/mo payment, not borrower’s personal income.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2025-02-01 | Listed for sale | $387,739 |
| 2024-02-29 | Listing removed | N/A |
| 2024-01-05 | Listed for sale | $449,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20833141
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.