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 3613 Worthington Dr, Midlothian, TX, 76065 at $394,900 posts ROI 35.47% with $1,697/mo cash flow from $4,716/mo rent. Total monthly income equals $4,716/mo, and annual cash flow records $20,365/yr on $130,909 to close. Return on cash invested measures 35.47% and rental yield reads 14.33% at the current $394,900. Equity gained on principal adds $2,548/yr, and 5% annual appreciation supports $109,104 by year five. Five-year ROI prints 188.21% and total cumulative return in cash totals $246,383.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,716/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
7,840 sqft lot
$N/A/sqft
$272 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 |
|---|---|---|
| 2024-08-06 | Price change | $394,900 |
| 2024-07-23 | Price change | $398,500 |
| 2024-06-28 | Price change | $406,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8811.86 | 11.42% | $433,712 | 22.87% |
| 2022-08-14 | $7908.76 | N/A | $352,996 | 26.00% |
| 2021-08-14 | N/A | N/A | $280,160 | 3.89% |
Listed by: Derek Westley • RE/MAX Preferred Associates
Mls Name: NTREIS
Mls ID: #20612064
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.
