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 941 Willow Crest Dr, Midlothian, TX, 76065 earns $1,474/mo cash flow from $4,110/mo rent with a $1,713/mo payment. Total monthly income totals $4,110/mo, and annual cash flow totals $17,690/yr on $115,992 capital. ROI tracks 35.16% on current figures, and rental yield reads 14.1% at a $349,899 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,671 over five years. Five-year ROI reaches 186.42% and total cumulative return in cash sums $216,234. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,110/mo property income instead of your personal income.
Single Family
Built in 2006
9,016 sqft lot
$N/A/sqft
$210 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 |
|---|---|---|
| 2024-08-09 | Price change | $349,899 |
| 2024-08-01 | Listed for sale | $349,900 |
| 2022-03-22 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7365.93 | 57.76% | $362,544 | 30.93% |
| 2022-08-14 | $4669.10 | N/A | $276,892 | 10.00% |
| 2021-08-14 | N/A | N/A | $251,720 | 7.37% |
Listed by: Lanae Humbles • Twenty-Two Realty
Mls Name: NTREIS
Mls ID: #20686308
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.
