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 414 Belmont Dr, Midlothian, TX, 76065 listed at $420,000 pairs $3,506/mo rent with a $2,056/mo payment to leave $380/mo cash flow. Total monthly income runs $3,506/mo, and annual cash flow reaches $4,556/yr on $139,230 cash to close. Return on cash invested measures 23.18% in year one, and rental yield registers 10.02% at a $420,000 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,038 by year five. Five-year ROI tracks 122.04% and total cumulative return in cash totals $169,915. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,506/mo property income relative to a $2,056/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
9,583 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-06-14 | Listed for sale | $420,000 |
| 2020-05-22 | Sold | N/A |
| 2020-05-02 | Pending sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-14 | $8193.16 | -11.33% | $409,475 | -9.96% |
| 2023-06-14 | $9239.94 | 13.83% | $454,781 | 25.52% |
| 2022-06-14 | $8117.30 | N/A | $362,304 | 13.73% |
Listed by: Heather Prichard • Ziglar Realty
Mls Name: NTREIS
Mls ID: #20967817
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.
