3791W Plan, Bridgewater 70'/80'MidlothianTX76065
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Midlothian at 3791W Plan, Bridgewater 70'/80', Midlothian, TX, 76065 generates $7,968/mo in rent and, after a $3,372/mo payment, leaves $3,069/mo in cash flow. Total monthly income is $7,968/mo, and annual cash flow is $36,827/yr on $226,648 invested. Return on cash invested sits at 36.31% in year one, and rental yield is 13.88% on a $688,900 entry. Equity gained on principal adds $4,445/yr, while 5% annual appreciation builds toward $190,330 over five years. Five-year ROI reaches 191.96% and total cumulative return in cash sums $435,083. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,968/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
17,533
Single Family
16,402
Multi-Family
1,131
Businesses
1,208
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • PERRY HOMES
Mls Name: Perry Homes
Mls Provider:
Mls ID: #N/A