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 449 Hillstone Dr, Midlothian, TX, 76065 generates $4,020/mo in rent and, after a $2,325/mo payment, leaves $121/mo in cash flow. Total monthly income is $4,020/mo, and annual cash flow is $1,449/yr on $157,463 invested. Return on cash invested sits at 20.83% in year one, and rental yield is 10.16% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 110.42% and total cumulative return in cash sums $173,875. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,020/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
0.25 Acres lot
$N/A/sqft
$500 other 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $475,000 |
| 2020-10-15 | Sold | N/A |
| 2020-09-04 | Pending sale | $413,272 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $8142.33 | -28.32% | $523,714 | -6.33% |
| 2023-06-05 | $11359.48 | 6.97% | $559,103 | 17.96% |
| 2022-06-05 | $10619.46 | N/A | $473,984 | 41.85% |
Listed by: Jonathan Little • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20943533
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.
