1100 Derby Run, Carrollton, TX, 75007 | $838/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1858 sft

1136 Princeton Dr, Richardson, TX, 75081

4 Bed
3 Bath
2159 sft

13196 Haven Way, Aubrey, TX, 76227

3 Bed
2 Bath
1544 sft

4725 Snow Dr, Mesquite, TX, 75150

3 Bed
2 Bath
1440 sft

910 Sara Dunn Dr, Garland, TX, 75042

Nearby investment properties with comparable prices

3 Bed
2 Bath
1451 sft

2032 Sulky Ln, Aubrey, TX, 76227

3 Bed
2 Bath
722 sft

844 Dent St, Garland, TX, 75040

3 Bed
1 Bath
1000 sft

815 Bonnie View Rd, Dallas, TX, 75203

3 Bed
1 Bath
1361 sft

2530 Robin Ln, Garland, TX, 75041

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 Carrollton at 1100 Derby Run, Carrollton, TX, 75007 offers a 11.94% rental yield on a $294,900 purchase with $2,935/mo rent. Total monthly income registers $2,935/mo, and a $1,443/mo payment leaves $838/mo available for distribution. Annual cash flow reaches $10,060/yr on $97,759 to close, and return on cash invested stands at 30.2% in year one. Equity gained on principal adds $1,903/yr while 5% annual appreciation supports $81,475 over five years. Portfolio math shows five-year ROI at 159.26% and total cumulative return in cash at $155,695. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,935/mo property income against a $1,443/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA