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 513 Harvest Trl, Midlothian, TX, 76065 offers $3,998/mo rent that, after a $2,569/mo payment, leaves $224/mo cash flow. Total monthly income is $3,998/mo, and annual cash flow is $2,694/yr on $172,692 cash. Return on cash invested measures 21.62% in year one, and rental yield stands at 9.14% at a $524,900 entry. Equity gained on principal adds $3,387/yr while 5% annual appreciation compounds into $145,020 by year five. Five-year ROI records 113.32% and total cumulative return in cash reaches $195,697. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,998/mo property income versus a $2,569/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
9,626 sqft lot
$N/A/sqft
$492 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 |
|---|---|---|
| 2025-08-09 | Listed for sale | $524,900 |
| 2025-08-08 | Listing removed | $524,900 |
| 2025-06-13 | Price change | $524,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $7137.05 | -39.79% | $466,662 | -20.01% |
| 2023-08-09 | $11852.88 | 22.70% | $583,388 | 35.30% |
| 2022-08-09 | $9660.40 | N/A | $431,178 | 23.90% |
Listed by: Lori Ericsson • David Griffin & Company
Mls Name: NTREIS
Mls ID: #21027324
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.
