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 405 Belmont Dr, Midlothian, TX, 76065 listed at $465,000 pairs $3,626/mo rent with a $2,276/mo payment to leave $287/mo cash flow. Total monthly income runs $3,626/mo, and annual cash flow reaches $3,445/yr on $154,148 cash to close. Return on cash invested measures 22.14% in year one, and rental yield registers 9.36% at a $465,000 basis. Equity gained on principal adds $3,001/yr, and annual property appreciation at 5% supports $128,471 by year five. Five-year ROI tracks 116.15% and total cumulative return in cash totals $179,039. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,626/mo property income relative to a $2,276/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
9,583 sqft lot
$N/A/sqft
$193 semi-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 |
|---|---|---|
| 2025-05-05 | Listed for sale | $465,000 |
| 2020-08-31 | Sold | N/A |
| 2020-07-02 | Price change | $353,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $6784.01 | 3.44% | $446,640 | 6.02% |
| 2023-05-06 | $6558.71 | -12.96% | $421,298 | 6.39% |
| 2022-05-06 | $7535.00 | N/A | $395,979 | 13.73% |
Listed by: Cailyn Adkins • Monument Realty
Mls Name: NTREIS
Mls ID: #20912545
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.
