3095W Plan, Bridgewater 60', Midlothian, TX, 76065 | $2,242/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3095W Plan, Bridgewater 60', Midlothian, TX, 76065 | $2,242/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3239 sft

5601 Log Cabin Ct, Midlothian, TX, 76065

3 Bed
3 Bath
2591 sft

Violet II Plan, The Grove, Midlothian, TX, 76065

4 Bed
3 Bath
3257 sft

3257W Plan, Bridgewater 60', Midlothian, TX, 76065

4 Bed
3 Bath
2622 sft

1202 Deacon Dr, Midlothian, TX, 76065

Nearby investment properties with comparable prices

4 Bed
3 Bath
2895 sft

2895W Plan, Bridgewater 60', Midlothian, TX, 76065

5 Bed
4 Bath
3236 sft

3714 Milwaukee Ave, Midlothian, TX, 76065

4 Bed
3 Bath
2428 sft

Seville 2428 F Plan, Hawkins Meadows, Midlothian, TX, 76065

4 Bed
3 Bath
2428 sft

Seville 2428 F Plan, Hawkins Meadows, Midlothian, TX, 76065

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Midlothian at 3095W Plan, Bridgewater 60', Midlothian, TX, 76065 uses $201,973 cash to close to unlock $26,906/yr annual cash flow and $2,242/mo monthly cash flow. Total monthly income runs $6,608/mo, and a $3,005/mo payment keeps the spread at $2,242/mo. Purchase price stands at $613,900, and rental yield measures 12.92% with $6,608/mo rent. Return on cash invested shows 33.38% in year one, and 5% annual appreciation builds toward $169,609 over five years. Five-year ROI reaches 176.29% and total cumulative return in cash records $356,060. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,608/mo property income covering a $3,005/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Home office with French doors set at two-story entry. Formal dining room across from staircase. Two-story family room opens to kitchen and morning area. Family room features wall of windows. Kitchen features deep walk-in pantry, Butler's pantry and large island with built-in seating space. First-floor primary suite includes bedroom with wall of windows. Double doors lead to primary bath with dual vanities, garden tub, separate glass-enclosed shower and two walk-in closets. An additional bedroom is downstairs. A game room and secondary bedrooms are upstairs. Covered backyard patio. Mud room off three-car garage.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.

Housing Distribution

Housing Statistics

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