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 458 Hillstone Dr, Midlothian, TX, 76065 generates $4,016/mo in rent and, after a $2,368/mo payment, leaves $262/mo in cash flow. Total monthly income is $4,016/mo, and annual cash flow is $3,148/yr on $160,413 invested. Return on cash invested sits at 21.87% in year one, and rental yield is 9.96% on a $483,900 entry. Equity gained on principal adds $3,123/yr, while 5% annual appreciation builds toward $133,693 over five years. Five-year ROI reaches 115.44% and total cumulative return in cash sums $185,177. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,016/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
0.25 Acres lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-02-07 | Price change | $483,900 |
| 2025-02-02 | Price change | $485,000 |
| 2024-11-06 | Listed for sale | $500,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $520,946 | -6.23% |
| 2023-02-12 | $11287.27 | 5.81% | $555,549 | 16.68% |
| 2022-02-12 | $10667.94 | N/A | $476,148 | 29.41% |
Listed by: Pam Hudson • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20771112
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.
