Lily Plan, Villages of Walnut 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
Investment property for sale in Midlothian at Lily Plan, Villages of Walnut Grove, Midlothian, TX, 76065 earns $905/mo cash flow from $4,774/mo rent with a $2,663/mo payment. Total monthly income totals $4,774/mo, and annual cash flow totals $10,862/yr on $178,973 capital. ROI tracks 26.13% on current figures, and rental yield reads 10.53% at a $543,990 purchase. Equity gained on principal adds $3,510/yr, and 5% annual appreciation supports $150,294 over five years. Five-year ROI reaches 137.4% and total cumulative return in cash sums $245,911. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,774/mo property income instead of your 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 • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A