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 421 Whispering Willow Dr, Midlothian, TX, 76065 listed at $569,999 pairs $4,350/mo rent with a $2,790/mo payment to leave $136/mo cash flow. Total monthly income runs $4,350/mo, and annual cash flow reaches $1,636/yr on $187,530 cash to close. Return on cash invested measures 20.93% in year one, and rental yield registers 9.16% at a $569,999 basis. Equity gained on principal adds $3,678/yr, and annual property appreciation at 5% supports $157,480 by year five. Five-year ROI tracks 109.9% and total cumulative return in cash totals $206,101. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,350/mo property income relative to a $2,790/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
0.19 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $569,999 |
| 2024-09-21 | Listing removed | $569,999 |
| 2024-09-19 | Listed for sale | $569,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $477,675 | -11.64% |
| 2023-12-27 | $10983.45 | 2.91% | $540,595 | 13.48% |
| 2022-12-27 | $10673.03 | N/A | $476,375 | 28.03% |
Listed by: Paulina Loera • Alpha Key Realty LLC
Mls Name: NTREIS
Mls ID: #20724222
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.
