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 4402 Bel Air Dr, Midlothian, TX, 76065 listed at $485,674 pairs $4,020/mo rent with a $2,377/mo payment to leave $519/mo cash flow. Total monthly income runs $4,020/mo, and annual cash flow reaches $6,222/yr on $161,001 cash to close. Return on cash invested measures 23.77% in year one, and rental yield registers 9.93% at a $485,674 basis. Equity gained on principal adds $3,134/yr, and annual property appreciation at 5% supports $134,183 by year five. Five-year ROI tracks 124.91% and total cumulative return in cash totals $201,106. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,020/mo property income relative to a $2,377/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
8,999 sqft lot
$N/A/sqft
$575 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 |
|---|---|---|
| 2024-08-07 | Listed for sale | $485,674 |
| 2024-08-07 | Listing removed | $488,674 |
| 2024-08-06 | Listed for sale | $488,674 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20512656
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.
