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% |
Investment property for sale in Midlothian at 5811 Crystal Dr, Midlothian, TX, 76065 earns $1,784/mo cash flow from $5,909/mo rent with a $2,839/mo payment. Total monthly income totals $5,909/mo, and annual cash flow totals $21,412/yr on $190,820 capital. ROI tracks 31.28% on current figures, and rental yield reads 12.23% at a $580,000 purchase. Equity gained on principal adds $3,743/yr, and 5% annual appreciation supports $160,243 over five years. Five-year ROI reaches 165.02% and total cumulative return in cash sums $314,901. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,909/mo property income instead of your personal income.
Single Family
Built in 1984
1.55 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-06-08 | Price change | $580,000 |
| 2024-03-26 | Listed for sale | $600,000 |
| 2024-03-05 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-14 | $3058.30 | -3.38% | $237,060 | 8.23% |
| 2015-08-14 | $3165.21 | N/A | $219,040 | 9.17% |
| 2014-08-14 | $3165.21 | N/A | $200,650 | 4.37% |
Listed by: Rebeca Sanchez-Owen • Real
Mls Name: NTREIS
Mls ID: #20549211
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.
