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% |
Rental property for sale in Midlothian at Magnolia II Plan, Mockingbird Heights, Midlothian, TX, 76065 offers $5,016/mo rent that, after a $2,648/mo payment, leaves $1,169/mo cash flow. Total monthly income is $5,016/mo, and annual cash flow is $14,026/yr on $177,986 cash. Return on cash invested measures 27.94% in year one, and rental yield stands at 11.13% at a $540,990 entry. Equity gained on principal adds $3,491/yr while 5% annual appreciation compounds into $149,466 by year five. Five-year ROI records 147.09% and total cumulative return in cash reaches $261,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,016/mo property income versus a $2,648/mo payment rather than borrower’s personal income verification through 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 |
|---|---|---|
| 2024-04-11 | Listed for sale | $540,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $540,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stuart Walker • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
