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 5606 Goodnight Ct, Midlothian, TX, 76065 generates $4,020/mo in rent and, after a $2,540/mo payment, leaves $295/mo in cash flow. Total monthly income is $4,020/mo, and annual cash flow is $3,543/yr on $170,751 invested. Return on cash invested sits at 22.14% in year one, and rental yield is 9.29% on a $519,000 entry. Equity gained on principal adds $3,349/yr, while 5% annual appreciation builds toward $143,390 over five years. Five-year ROI reaches 116.07% and total cumulative return in cash sums $198,189. 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 2022
0.28 Acres lot
$N/A/sqft
$412 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 |
|---|---|---|
| 2025-05-05 | Listed for sale | $519,000 |
| 2022-12-29 | Sold | N/A |
| 2022-12-01 | Pending sale | $584,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $7890.34 | -13.98% | $509,400 | -7.89% |
| 2023-05-06 | $9172.98 | 627.86% | $553,039 | 883.18% |
| 2022-05-06 | $1260.26 | N/A | $56,250 | N/A |
Listed by: Shelley Green • TheGreenTeam RE Professionals
Mls Name: NTREIS
Mls ID: #20921807
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.
