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% |
Investment property for sale in Midlothian at 3221 Burgundy Ln, Midlothian, TX, 76065 offers a 10.91% rental yield on a $485,000 purchase with $4,410/mo rent. Total monthly income registers $4,410/mo, and a $2,374/mo payment leaves $936/mo available for distribution. Annual cash flow reaches $11,231/yr on $160,778 to close, and return on cash invested stands at 26.89% in year one. Equity gained on principal adds $3,130/yr while 5% annual appreciation supports $133,997 over five years. Portfolio math shows five-year ROI at 141.57% and total cumulative return in cash at $227,606. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,410/mo property income against a $2,374/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
9,583 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $485,000 |
| 2018-10-24 | Listing removed | $340,590 |
| 2018-08-30 | Listed for sale | $340,590 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $6359.35 | -4.20% | $422,556 | -0.61% |
| 2023-04-17 | $6638.20 | -12.95% | $425,145 | 10.00% |
| 2022-04-17 | $7625.62 | N/A | $386,495 | 8.86% |
Listed by: Shea Brown • Premier Realty
Mls Name: NTREIS
Mls ID: #20895366
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.
