The Alvarado Plan, MidTowne, Midlothian, TX, 76065 | $1,084/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

The Alvarado Plan, MidTowne, Midlothian, TX, 76065 | $1,084/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3077 sft

3601 Cropsey Ct, Midlothian, TX, 76065

4 Bed
2 Bath
1941 sft

433 Rusty Run Dr, Midlothian, TX, 76065

4 Bed
4 Bath
3076 sft

710 Oakleaf Dr, Midlothian, TX, 76065

4 Bed
2 Bath
2282 sft

3238 Brighton Dr, Midlothian, TX, 76065

Nearby investment properties with comparable prices

3 Bed
2 Bath
2181 sft

402 Belmont Dr, Midlothian, TX, 76065

3 Bed
3 Bath
2771 sft

Carolina II Plan, Eagle Glen, Alvarado, TX, 76009

5 Bed
3 Bath
2660 sft

IRVING Plan, The Parks of Alvarado, Alvarado, TX, 76009

4 Bed
2 Bath
1854 sft

The Elm Plan, Brahman Ranch, 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

Rental property for sale in Midlothian at The Alvarado Plan, MidTowne, Midlothian, TX, 76065 priced at $412,990 converts $4,020/mo rent into $1,084/mo cash flow after a $2,021/mo obligation. Total monthly income equals $4,020/mo, and annual cash flow totals $13,002/yr on $136,906 invested. Return on cash invested prints 29.41% in year one, and rental yield reads 11.68% against a $412,990 entry. Equity gained on principal adds $2,665/yr, while 5% annual appreciation compiles into $114,102 by year five. Five-year ROI reaches 154.99% and total cumulative return in cash sums $212,186. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,020/mo property income covering a $2,021/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Alvarado is a spacious two-story home featuring 4 bedrooms, 2.5 bathrooms, and a 2-car garage.. The open-concept design fills the home with natural light, with an expansive great room that connects to the dining area and kitchen. The well-appointed kitchen includes modern appliances and an island for additional seating. The private owner's suite is located at the back of the home, offering a peaceful retreat with a large walk-in closet and a luxurious en-suite bath. A flexible bonus room on the main floor can be converted into a 5th bedroom or office. Upstairs, a loft connects the three additional bedrooms, providing a central space for family activities. The 2-car garage offers convenient access to the laundry room and additional storage. With its adaptable layout and spacious design, the Alvarado is perfect for growing families or those in need of extra space.

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