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 Broadcrest FSW (w/Media or Optional 6th Bedroom) Plan, Shady Valley Estates, Midlothian, TX, 76065 priced at $615,950 pairs $8,267/mo rent with $3,887/mo cash flow after a $3,015/mo payment. Total monthly income equals $8,267/mo, and annual cash flow comes to $46,640/yr on $202,648 invested. Return on cash invested is 43.08% in year one, and rental yield stands at 16.11% on a $615,950 basis. Equity gained on principal adds $3,975/yr, and 5% annual appreciation accumulates to $170,176 by year five. Five-year ROI measures 228.26% and total cumulative return in cash reaches $462,567. For financing, Ziffy Mortgage’s DSCR program evaluates $8,267/mo property income against a $3,015/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-03-15 | Price change | $615,950 |
| 2023-11-12 | Listed for sale | $614,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shae Simpkins • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
