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 421 Belmont Dr, Midlothian, TX, 76065 priced at $499,950 pairs $5,618/mo rent with $1,867/mo cash flow after a $2,447/mo payment. Total monthly income equals $5,618/mo, and annual cash flow comes to $22,410/yr on $165,733 invested. Return on cash invested is 33.43% in year one, and rental yield stands at 13.48% on a $499,950 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,127 by year five. Five-year ROI measures 177.08% and total cumulative return in cash reaches $293,488. For financing, Ziffy Mortgage’s DSCR program evaluates $5,618/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
10,454 sqft lot
$N/A/sqft
$192 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 |
|---|---|---|
| 2024-03-20 | Price change | $499,950 |
| 2024-02-24 | Price change | $550,000 |
| 2024-02-08 | Listed for sale | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $10259.50 | 510.56% | $504,963 | 573.28% |
| 2022-08-14 | $1680.35 | N/A | $75,000 | 11.11% |
| 2021-08-14 | N/A | N/A | $67,500 | N/A |
Listed by: Jack Mclemore • Listing Results, LLC
Mls Name: NTREIS
Mls ID: #20544422
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.
