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 3861 Willow Bend Ln, Midlothian, TX, 76065 with 5% annual appreciation on a $545,000 basis while $5,479/mo rent supports operations. Total monthly income totals $5,479/mo and a $2,668/mo payment preserves $1,603/mo for cash returns. Annual cash flow comes to $19,235/yr on $179,305 deployed, and return on cash invested reaches 30.79% in year one. Equity gained on principal adds $3,517/yr, and five-year appreciation sums $150,573 alongside rental yield of 12.06%. Five-year ROI measures 162.36% and total cumulative return in cash totals $291,120.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,479/mo property income versus a $2,668/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
0.63 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 |
|---|---|---|
| 2024-08-08 | Price change | $545,000 |
| 2024-07-12 | Listed for sale | $549,900 |
| 2023-07-21 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7539.62 | -29.37% | $477,906 | 0.30% |
| 2022-08-14 | $10675.33 | N/A | $476,478 | 20.88% |
| 2021-08-14 | N/A | N/A | $394,170 | 838.50% |
Listed by: Tiffany Stevens • Legacy Realty Group
Mls Name: NTREIS
Mls ID: #20673060
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.
