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 5622 Log Cabin Ct, Midlothian, TX, 76065 generates $3,299/mo in rent and, after a $2,031/mo payment, leaves $314/mo in cash flow. Total monthly income is $3,299/mo, and annual cash flow is $3,764/yr on $137,573 invested. Return on cash invested sits at 22.65% in year one, and rental yield is 9.54% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 118.84% and total cumulative return in cash sums $163,485. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,299/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
10,436 sqft lot
$N/A/sqft
$413 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 |
|---|---|---|
| 2025-10-19 | Contingent | $415,000 |
| 2025-09-24 | Price change | $415,000 |
| 2025-07-12 | Price change | $419,997 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-16 | N/A | N/A | $416,180 | 0.91% |
| 2024-12-16 | N/A | N/A | $412,411 | -7.65% |
| 2023-12-16 | N/A | N/A | $446,558 | 177.74% |
Listed by: Jackie McDonald • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20965055
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.
