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 807 Crockett St, Midlothian, TX, 76065 priced at $325,000 converts $2,740/mo rent into $429/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,740/mo, and annual cash flow totals $5,143/yr on $107,738 invested. Return on cash invested prints 24.68% in year one, and rental yield reads 10.12% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 129.66% and total cumulative return in cash sums $139,693. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,740/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 1965
8,973 sqft 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $325,000 |
| 2024-07-09 | Listing removed | N/A |
| 2024-04-18 | Price change | $348,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $4418.65 | 252.90% | $220,834 | 62.78% |
| 2023-04-15 | $1252.10 | -38.25% | $135,664 | 10.00% |
| 2022-04-15 | $2027.70 | N/A | $123,331 | 10.00% |
Listed by: Donna David • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20904201
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.
