Hawthorne II Plan, The GroveMidlothianTX76065
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 Hawthorne II Plan, The Grove, Midlothian, TX, 76065 offers $4,027/mo rent that, after a $2,379/mo payment, leaves $571/mo cash flow. Total monthly income is $4,027/mo, and annual cash flow is $6,849/yr on $161,106 cash. Return on cash invested measures 24.16% in year one, and rental yield stands at 9.94% at a $485,990 entry. Equity gained on principal adds $3,136/yr while 5% annual appreciation compounds into $134,270 by year five. Five-year ROI records 126.85% and total cumulative return in cash reaches $204,361. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,027/mo property income versus a $2,379/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and 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 • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A