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 426 Dalroy Dr, Midlothian, TX, 76065 offers $4,020/mo rent that, after a $2,325/mo payment, leaves $588/mo cash flow. Total monthly income is $4,020/mo, and annual cash flow is $7,055/yr on $157,463 cash. Return on cash invested measures 24.39% in year one, and rental yield stands at 10.16% at a $475,000 entry. Equity gained on principal adds $3,065/yr while 5% annual appreciation compounds into $131,234 by year five. Five-year ROI records 128.22% and total cumulative return in cash reaches $201,895. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,020/mo property income versus a $2,325/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
9,931 sqft 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 |
|---|---|---|
| 2025-02-11 | Price change | $475,000 |
| 2021-01-12 | Pending sale | $369,035 |
| 2021-01-12 | Listed for sale | $369,035 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $471,769 | -2.71% |
| 2023-02-12 | $7779.41 | -21.23% | $484,898 | 10.00% |
| 2022-02-12 | $9876.33 | N/A | $440,816 | 25.09% |
Listed by: Emily Turner • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20837006
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.
