Downton Abbey Plan, SomercrestMidlothianTX76065
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 Downton Abbey Plan, Somercrest, Midlothian, TX, 76065 priced at $682,900 pairs $4,951/mo rent with $95/mo cash flow after a $3,342/mo payment. Total monthly income equals $4,951/mo, and annual cash flow comes to $1,143/yr on $224,674 invested. Return on cash invested is 20.57% in year one, and rental yield stands at 8.7% on a $682,900 basis. Equity gained on principal adds $4,407/yr, and 5% annual appreciation accumulates to $188,673 by year five. Five-year ROI measures 107.57% and total cumulative return in cash reaches $241,691. For financing, Ziffy Mortgage’s DSCR program evaluates $4,951/mo property income against a $3,342/mo payment instead of your W2s, 1099s, or Tax returns.
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 • Grand Homes
Mls Name: Grand Homes
Mls Provider:
Mls ID: #N/A