Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$471,747

NAL Estimated Property Value

805 Rustic Trl, Midlothian, TX, 76065

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,646 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$170.07 / sqft
Year BuiltBuilt in 2018

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave

Exterior

Lot Size11,805 sqft

Building Information

Year Built2018
Stories2
Roof Type105
Garage Spaces3

Land Information

APN54.3501.903.005.00.108
Lot Number5
SubdivisionDove Creek Ph 1 B
Land UseResidential
Legal DescriptionLOT 5 BLK C DOVE CREEK PH 1 B .271 AC
Census Tract060801
Assessed Land Value$110,000
Assessed Improvement Value$361,747
Assessment Year2025

About this property

Well-maintained four bedroom, 2.5 bath home built by John Houston Homes, located in a desirable Midlothian community. The layout offers comfortable living with spacious bedrooms, a functional floor plan, and plenty of natural light throughout. Enjoy beautiful grounds and a welcoming neighborhood atmosphere, perfect for everyday living and entertaining. Conveniently located near highly rated schools, shopping, dining, and everyday essentials, with easy access to major roadways. A great opportunity to own a quality home in a well-established community.

Investor Tools

Property Icon
$471,747
Estimated Property Value
$280,403Estimated Mortgage Balance
$191,344Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,830 /month
Positive
Cash Flow Estimate:
$943 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,008/month
$250/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,741
$471,747
2025
$110,000
$361,747
$471,747
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,741
$471,747

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hpa Us1 Texas Lending Llc
Commercial
$327,276
No
First
Apr 16, 2019
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,403
$191,344
40%
59%
$1,963/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,213/mo
$-193/mo
5.1%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Midlothian

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

805 Rustic Trl | Property Details | No Agent List