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 821 Hat Creek Dr #5DP3OQ, Midlothian, TX, 76065 with 5% annual appreciation on a $572,900 basis while $4,846/mo rent supports operations. Total monthly income totals $4,846/mo and a $2,804/mo payment preserves $772/mo for cash returns. Annual cash flow comes to $9,265/yr on $188,484 deployed, and return on cash invested reaches 24.98% in year one. Equity gained on principal adds $3,697/yr, and five-year appreciation sums $158,282 alongside rental yield of 10.15%. Five-year ROI measures 131.22% and total cumulative return in cash totals $247,331.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,846/mo property income versus a $2,804/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2023
N/A 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 |
|---|---|---|
| 2025-02-19 | Listing removed | $556,990 |
| 2024-05-10 | Price change | $556,990 |
| 2024-04-15 | Price change | $551,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
