Lillian Plan, Discovery Collection at BridgewaterMidlothianTX76065
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 Lillian Plan, Discovery Collection at Bridgewater, Midlothian, TX, 76065 priced at $435,990 converts $4,088/mo rent into $988/mo cash flow after a $2,134/mo obligation. Total monthly income equals $4,088/mo, and annual cash flow totals $11,851/yr on $144,531 invested. Return on cash invested prints 28.11% in year one, and rental yield reads 11.25% against a $435,990 entry. Equity gained on principal adds $2,813/yr, while 5% annual appreciation compiles into $120,456 by year five. Five-year ROI reaches 148.02% and total cumulative return in cash sums $213,935. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,088/mo property income covering a $2,134/mo payment, not borrower’s personal income.
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 • Tri Pointe Homes
Mls Name: TRI Pointe Homes
Mls Provider:
Mls ID: #N/A