Riverchase FSW Plan, Shady Valley Estates, Midlothian, TX, 76065 | $3,732/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Riverchase FSW Plan, Shady Valley Estates, Midlothian, TX, 76065 | $3,732/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Brentwood 3FSW w/Media Plan, Shady Valley Estates

5 Bed
4 Bath
4305 sft

Brentwood 3FSW w/Media Plan, Shady Valley Estates, Midlothian, TX, 76065

Stonebriar 2FSW (w/Media) Plan, Shady Valley Estates

6 Bed
4 Bath
4314 sft

Stonebriar 2FSW (w/Media) Plan, Shady Valley Estates, Midlothian, TX, 76065

Broadcrest FSW (w/Media or Optional 6th Bedroom) Plan, Shady Valley Estates

6 Bed
5 Bath
3950 sft

Broadcrest FSW (w/Media or Optional 6th Bedroom) Plan, Shady Valley Estates, Midlothian, TX, 76065

4 Bed
4 Bath
4225 sft

4012 County Road 805, Cleburne, TX, 76031

Nearby investment properties with comparable prices

4 Bed
3 Bath
2476 sft

Westchester I FSW Plan, Hawkins Meadows, Midlothian, TX, 76065

4 Bed
3 Bath
2476 sft

Westchester I FSW Plan, Hawkins Meadows, Midlothian, TX, 76065

4 Bed
3 Bath
2665 sft

Brittany 40 2F Plan, Hawkins Meadows, Midlothian, TX, 76065

4 Bed
3 Bath
2601 sft

10630 Rye Bread Ln, Venus, TX, 76084

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Midlothian at Riverchase FSW Plan, Shady Valley Estates, Midlothian, TX, 76065 with 5% annual appreciation on a $622,950 basis while $8,162/mo rent supports operations. Total monthly income totals $8,162/mo and a $3,049/mo payment preserves $3,732/mo for cash returns. Annual cash flow comes to $44,785/yr on $204,951 deployed, and return on cash invested reaches 41.91% in year one. Equity gained on principal adds $4,020/yr, and five-year appreciation sums $172,110 alongside rental yield of 15.72%. Five-year ROI measures 222.03% and total cumulative return in cash totals $455,057.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $8,162/mo property income versus a $3,049/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.*** This 4 bedroom 3 bathroom plan is designed with a beautiful curved staircase, study and powder room, dual vanities in the primary bath, dining area, as well as an open gourmet kitchen with a butler's pantry. Upstairs includes a large game room as well as a media room, great for entertaining or hanging out with the family. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.

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