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 773 Brozgold Ave, Midlothian, TX, 76065 generates $4,020/mo in rent and, after a $2,455/mo payment, leaves $353/mo in cash flow. Total monthly income is $4,020/mo, and annual cash flow is $4,238/yr on $165,023 invested. Return on cash invested sits at 22.63% in year one, and rental yield is 9.62% on a $501,590 entry. Equity gained on principal adds $3,237/yr, while 5% annual appreciation builds toward $138,580 over five years. Five-year ROI reaches 118.89% and total cumulative return in cash sums $196,203. 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 2024
7,583 sqft lot
$N/A/sqft
$1,200 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 |
|---|---|---|
| 2025-01-10 | Price change | $480,990 |
| 2024-11-21 | Price change | $501,590 |
| 2024-10-30 | Price change | $506,590 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $74,800 | N/A |
Listed by: Bill Roberds • William Roberds
Mls Name: NTREIS
Mls ID: #20762523
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.
