Downton Abbey Plan, Somercrest, Midlothian, TX, 76065 | $46/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Downton Abbey Plan, Somercrest, Midlothian, TX, 76065 | $46/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3860 sft

850 San Saba E, Midlothian, TX, 76065

6 Bed
4 Bath
2662 sft

641-645 Blackland Dr, Venus, TX, 76084

6 Bed
4 Bath
2662 sft

733-737 Blackland Dr, Venus, TX, 76084

4 Bed
4 Bath
4679 sft

409 Brindley Rd, Maypearl, TX, 76064

Nearby investment properties with comparable prices

4 Bed
4 Bath
3199 sft

3199W Plan, The Lakes Of Somercrest 60', Midlothian, TX, 76065

5 Bed
5 Bath
4016 sft

4016W Plan, Lakes of Somercrest 60', Midlothian, TX, 76065

4 Bed
4 Bath
4031 sft

7830 Amanda Ln, Midlothian, TX, 76065

3 Bed
3 Bath
2329 sft

7715 County Road 206, Grandview, TX, 76050

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Midlothian at Downton Abbey Plan, Somercrest, Midlothian, TX, 76065 priced at $682,900 pairs $4,902/mo rent with $46/mo cash flow after a $3,342/mo payment. Total monthly income equals $4,902/mo, and annual cash flow comes to $555/yr on $224,674 invested. Return on cash invested is 20.31% in year one, and rental yield stands at 8.61% 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 106.17% and total cumulative return in cash reaches $238,547. For financing, Ziffy Mortgage’s DSCR program evaluates $4,902/mo property income against a $3,342/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Located in the charming city of Midlothian, Texas, Somercrest is a fantastic family-friendly neighborhood that offers the perfect balance of suburban comfort and urban convenience. This community is perfect for those who love outdoor recreation, with an entertainment pavilion and greenbelts that provide the perfect place to relax and unwind. Whether you want to take a leisurely stroll or gather with friends for a barbeque, Somercrest has something for everyone. Families will also appreciate the excellent education opportunities in the area, with children attending schools in the highly-regarded Midlothian school district. And with convenient access to US 287 and I-35, commuting to work or traveling to nearby cities is a breeze. When it comes to finding the perfect home in Somercrest, there are plenty of options to choose from. Homes range from 3 to 6 bedrooms with 2,300 to 4,800 square feet of living space, providing plenty of room for families of all sizes. And with 2 and 3 car garage options, there's ample space for vehicles, storage, and hobbies.Overall, Somercrest is a welcoming and vibrant community that offers a great quality of life for its residents. Somercrest is an excellent choice for anyone seeking a comfortable, convenient, and family-friendly neighborhood in the heart of Texas.

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