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 Concept 2027 Plan, Villages of Walnut Grove, Midlothian, TX, 76065 generates $5,503/mo in rent and, after a $2,041/mo payment, leaves $2,538/mo in cash flow. Total monthly income is $5,503/mo, and annual cash flow is $30,452/yr on $138,232 invested. Return on cash invested sits at 41.94% in year one, and rental yield is 15.84% on a $416,990 entry. Equity gained on principal adds $2,691/yr, while 5% annual appreciation builds toward $115,207 over five years. Five-year ROI reaches 222.19% and total cumulative return in cash sums $307,138. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,503/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-05-08 | Listed for sale | $416,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Landsea Homes
Mls Name: Landsea Holdings Corp.
Mls Provider:
Mls ID: #N/A
