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 945 Willow Crest Dr, Midlothian, TX, 76065 at $359,000 posts ROI 25.35% with $540/mo cash flow from $3,110/mo rent. Total monthly income equals $3,110/mo, and annual cash flow records $6,479/yr on $119,009 to close. Return on cash invested measures 25.35% and rental yield reads 10.4% at the current $359,000. Equity gained on principal adds $2,317/yr, and 5% annual appreciation supports $99,185 by year five. Five-year ROI prints 133.31% and total cumulative return in cash totals $158,647.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,110/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2011
9,016 sqft lot
$N/A/sqft
$208 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $359,000 |
| 2011-05-05 | Listing removed | $177,990 |
| 2011-04-13 | Price change | $177,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $1602.28 | -11.32% | $366,743 | 10.00% |
| 2023-04-17 | $1806.82 | -47.34% | $333,403 | 10.00% |
| 2022-04-17 | $3431.20 | N/A | $303,094 | 10.00% |
Listed by: Clifton Sims • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20902392
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.
