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 3629 Worthington Dr, Midlothian, TX, 76065 at $383,000 posts ROI 20.38% with $50/mo cash flow from $2,910/mo rent. Total monthly income equals $2,910/mo, and annual cash flow records $600/yr on $126,965 to close. Return on cash invested measures 20.38% and rental yield reads 9.12% at the current $383,000. Equity gained on principal adds $2,471/yr, and 5% annual appreciation supports $105,816 by year five. Five-year ROI prints 107.08% and total cumulative return in cash totals $135,954.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,910/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
8,276 sqft lot
$N/A/sqft
$184 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 |
|---|---|---|
| 2025-01-20 | Price change | $383,000 |
| 2025-01-03 | Listed for rent | $2,500 |
| 2025-01-02 | Listed for sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $379,895 | -1.14% |
| 2023-02-12 | $7807.13 | 11.09% | $384,260 | 22.51% |
| 2022-02-12 | $7027.60 | N/A | $313,667 | 25.38% |
Listed by: Bill Moomaw • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20802783
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.
