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% |
Investment property for sale in Midlothian at Westchester I FSW Plan, Hawkins Meadows, Midlothian, TX, 76065 offers a 10.91% rental yield on a $624,950 purchase with $5,683/mo rent. Total monthly income registers $5,683/mo, and a $3,059/mo payment leaves $1,239/mo available for distribution. Annual cash flow reaches $14,864/yr on $205,609 to close, and return on cash invested stands at 27.29% in year one. Equity gained on principal adds $4,033/yr while 5% annual appreciation supports $172,662 over five years. Portfolio math shows five-year ROI at 143.61% and total cumulative return in cash at $295,269. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,683/mo property income against a $3,059/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-09-22 | Listed for sale | $624,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shae Simpkins • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
