








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 4417 Bel Air Dr, Midlothian, TX, 76065 uses $157,463 cash to close to unlock $7,130/yr annual cash flow and $594/mo monthly cash flow. Total monthly income runs $4,020/mo, and a $2,325/mo payment keeps the spread at $594/mo. Purchase price stands at $475,000, and rental yield measures 10.16% with $4,020/mo rent. Return on cash invested shows 24.44% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 128.48% and total cumulative return in cash records $202,315. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,020/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 2023
9,016 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 |
|---|---|---|
| 2025-01-31 | Price change | $475,000 |
| 2025-01-21 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Bree Smart McGowan • Stegmeier Realty
Mls Name: NTREIS
Mls ID: #20819019
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.