Plan Cambridge Plan, Goodland: 53ft. lotsMidlothianTX76084
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 Plan Cambridge Plan, Goodland: 53ft. lots, Midlothian, TX, 76084 priced at $522,990 pairs $3,989/mo rent with $270/mo cash flow after a $2,560/mo payment. Total monthly income equals $3,989/mo, and annual cash flow comes to $3,236/yr on $172,064 invested. Return on cash invested is 21.94% in year one, and rental yield stands at 9.15% on a $522,990 basis. Equity gained on principal adds $3,375/yr, and 5% annual appreciation accumulates to $144,492 by year five. Five-year ROI measures 114.93% and total cumulative return in cash reaches $197,750. For financing, Ziffy Mortgage’s DSCR program evaluates $3,989/mo property income against a $2,560/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76084, Venus, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,458 (100%) |
| Owner Occupied HU | 4,567 (83.7%) |
| Renter Occupied HU | 548 (10.0%) |
| Vacant Housing Units | 343 ( 6.3%) |
| Median Home Value | $329,699 |
| Average Home Value | $357,856 |
Housing Distribution
Address Breakdown
Residential
5,310
Single Family
5,195
Multi-Family
115
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A