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 3202 Bent Creek Ct, Midlothian, TX, 76065 priced at $779,000 pairs $9,246/mo rent with $3,690/mo cash flow after a $3,813/mo payment. Total monthly income equals $9,246/mo, and annual cash flow comes to $44,274/yr on $256,291 invested. Return on cash invested is 37.34% in year one, and rental yield stands at 14.24% on a $779,000 basis. Equity gained on principal adds $5,027/yr, and 5% annual appreciation accumulates to $215,223 by year five. Five-year ROI measures 197.51% and total cumulative return in cash reaches $506,198. For financing, Ziffy Mortgage’s DSCR program evaluates $9,246/mo property income against a $3,813/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
0.73 Acres lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2024-07-13 | Listed for sale | $779,000 |
| 2024-07-05 | Contingent | $799,000 |
| 2024-05-16 | Price change | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8177.80 | -17.56% | $595,662 | 10.00% |
| 2022-08-14 | $9919.72 | N/A | $541,511 | 10.00% |
| 2021-08-14 | N/A | N/A | $492,283 | 10.00% |
Listed by: Karen Gual • Karen Gual
Mls Name: NTREIS
Mls ID: #20565634
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.
