Broadcrest FSW (w/Media or Opt 6th BR) Plan, Westside PreserveMidlothianTX76065
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Midlothian at Broadcrest FSW (w/Media or Opt 6th BR) Plan, Westside Preserve, Midlothian, TX, 76065 generates $5,794/mo in rent and, after a $3,132/mo payment, leaves $1,243/mo in cash flow. Total monthly income is $5,794/mo, and annual cash flow is $14,921/yr on $210,544 invested. Return on cash invested sits at 27.15% in year one, and rental yield is 10.86% on a $639,950 entry. Equity gained on principal adds $4,130/yr, while 5% annual appreciation builds toward $176,806 over five years. Five-year ROI reaches 142.85% and total cumulative return in cash sums $300,770. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,794/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76065, Midlothian, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
17,533
Single Family
16,402
Multi-Family
1,131
Businesses
1,208
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A