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 3206 Blue Jay Ln, Midlothian, TX, 76065 priced at $299,900 pairs $4,343/mo rent with $2,075/mo cash flow after a $1,468/mo payment. Total monthly income equals $4,343/mo, and annual cash flow comes to $24,897/yr on $99,417 invested. Return on cash invested is 44.95% in year one, and rental yield stands at 17.38% on a $299,900 basis. Equity gained on principal adds $1,935/yr, and 5% annual appreciation accumulates to $82,857 by year five. Five-year ROI measures 238.94% and total cumulative return in cash reaches $237,544. For financing, Ziffy Mortgage’s DSCR program evaluates $4,343/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
7,535 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-22 | Listed for sale | $299,900 |
| 2024-08-12 | Listing removed | N/A |
| 2024-08-08 | Price change | $2,525 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6603.13 | 20.65% | $325,000 | 33.05% |
| 2022-08-30 | $5472.88 | N/A | $244,274 | 2.72% |
| 2021-08-30 | N/A | N/A | $237,810 | 4.77% |
Listed by: Stephen Collins • Open Exchange Brokerage LLC
Mls Name: NTREIS
Mls ID: #20703351
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.
