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 405 Calvert Dr, Midlothian, TX, 76065 priced at $429,999 pairs $3,769/mo rent with $595/mo cash flow after a $2,105/mo payment. Total monthly income equals $3,769/mo, and annual cash flow comes to $7,145/yr on $142,545 invested. Return on cash invested is 24.92% in year one, and rental yield stands at 10.52% on a $429,999 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 131.3% and total cumulative return in cash reaches $187,154. For financing, Ziffy Mortgage’s DSCR program evaluates $3,769/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
0.31 Acres lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-05-20 | Listed for sale | $429,999 |
| 2022-07-16 | Listing removed | N/A |
| 2022-06-02 | Listed for rent | $2,799 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $7871.71 | -13.72% | $393,410 | -12.39% |
| 2023-05-20 | $9123.03 | 37.28% | $449,027 | 31.30% |
| 2022-05-20 | $6645.56 | N/A | $341,990 | 10.00% |
Listed by: Eleni Agkafanidou • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20929698
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.
