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 3821 Willow Bend Ln, Midlothian, TX, 76065 generates $3,284/mo in rent, after a $2,276/mo payment. Total monthly income is $3,284/mo. Return on cash invested sits at 19.73% in year one, and rental yield is 8.47% on a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 103.12% and total cumulative return in cash sums $158,951. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,284/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
0.82 Acres 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $465,000 |
| 2018-07-20 | Sold | N/A |
| 2018-06-20 | Pending sale | $324,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | N/A | N/A | $373,931 | 10.00% |
| 2023-03-17 | N/A | N/A | $339,937 | 10.00% |
| 2022-03-17 | $5978.18 | N/A | $309,034 | 10.00% |
Listed by: Jennifer Ticer • RE/MAX Associates of Mansfield
Mls Name: NTREIS
Mls ID: #20836314
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.
