








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 4626 Rillstone Rd, Midlothian, TX, 76065 listed at $899,900 pairs $4,020/mo rent with a $4,405/mo payment. Total monthly income runs $4,020/mo. Return on cash invested measures 10.13% in year one, and rental yield registers 5.36% at a $899,900 basis. Equity gained on principal adds $5,807/yr, and annual property appreciation at 5% supports $248,626 by year five. Five-year ROI tracks 51.68% and total cumulative return in cash totals $153,016. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,020/mo property income relative to a $4,405/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
10,759 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2025-04-16 | Price change | $899,900 |
| 2025-04-11 | Listed for sale | $901,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $1872.65 | -11.05% | $72,000 | -10.00% |
| 2023-06-05 | $2105.39 | N/A | $80,000 | N/A |



Listed by: Toby Jones • Perry Homes Realty LLC
Mls Name: NTREIS
Mls ID: #20960511
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.