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 602 Dusty Glen Trl, Midlothian, TX, 76065 priced at $600,000 converts $4,020/mo rent into after a $2,937/mo obligation. Total monthly income equals $4,020/mo. Return on cash invested prints 18.31% in year one, and rental yield reads 8.04% against a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 95.53% and total cumulative return in cash sums $188,580. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,020/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.26 Acres 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $600,000 |
| 2025-03-03 | Listing removed | $599,999 |
| 2025-02-24 | Price change | $599,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $8119.04 | 9.81% | $522,210 | 9.45% |
| 2023-03-13 | $7393.71 | -8.57% | $477,108 | 19.96% |
| 2022-03-13 | $8086.70 | N/A | $397,726 | 7418.45% |
Listed by: Gina Farrell • TDRealty
Mls Name: NTREIS
Mls ID: #20867395
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.
