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 5005 W Fall Dr, Midlothian, TX, 76065 generates $3,737/mo in rent and, after a $2,447/mo payment, leaves $150/mo in cash flow. Total monthly income is $3,737/mo, and annual cash flow is $1,795/yr on $165,749 invested. Return on cash invested sits at 20.99% in year one, and rental yield is 8.97% on a $499,997 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,140 over five years. Five-year ROI reaches 109.94% and total cumulative return in cash sums $182,227. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,737/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
9,365 sqft lot
$N/A/sqft
$385 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 |
|---|---|---|
| 2025-06-10 | Listed for sale | $499,997 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-10 | $6444.56 | 3.91% | $427,388 | 5.83% |
| 2023-06-10 | $6202.21 | -12.76% | $403,854 | 10.00% |
| 2022-06-10 | $7109.54 | N/A | $367,140 | 10.25% |
Listed by: Mary Eubanks • RE/MAX FRONTIER
Mls Name: NTREIS
Mls ID: #20956892
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.
