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% |
Total monthly income registers $4,651/mo, and a $2,829/mo payment leaves $541/mo available for distribution. Annual cash flow reaches $6,489/yr on $190,159 to close, and return on cash invested stands at 23.47% in year one. Equity gained on principal adds $3,730/yr while 5% annual appreciation supports $159,688 over five years. Portfolio math shows five-year ROI at 123.14% and total cumulative return in cash at $234,157. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,651/mo property income against a $2,829/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-08-20 | Price change | $577,990 |
| 2025-08-05 | Price change | $585,990 |
| 2025-04-10 | Price change | $583,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
