1204 Darbyton Dr, Hewitt, TX, 76643 | $250/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

1204 Darbyton Dr, Hewitt, TX, 76643 | $250/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2394 sft

17941 Old 81, Troy, TX, 76579

3 Bed
2 Bath
1347 sft

Beckham Plan, Cottonwood, Troy, TX, 76579

4 Bed
2 Bath
1976 sft

835 Derek Rd, Eddy, TX, 76524

4 Bed
3 Bath
2640 sft

14181 Driftwood Dr, Troy, TX, 76579

Nearby investment properties with comparable prices

3 Bed
3 Bath
2353 sft

27 Bluebonnet Loop, Morgans Point Resort, TX, 76513

3 Bed
2 Bath
1751 sft

2011 Horse Cane Ct, Belton, TX, 76513

3 Bed
2 Bath
1922 sft

6060 Mackey Ranch Rd, Eddy, TX, 76524

4 Bed
2 Bath
1950 sft

905 Avenue E, Moody, TX, 76557

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 Hewitt at 1204 Darbyton Dr, Hewitt, TX, 76643 offers a 9.33% rental yield on a $375,000 purchase with $2,916/mo rent. Total monthly income registers $2,916/mo, and a $1,835/mo payment leaves $250/mo available for distribution. Annual cash flow reaches $2,997/yr on $124,313 to close, and return on cash invested stands at 22.32% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 116.98% and total cumulative return in cash at $145,419. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,916/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2002

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 1204 Darbyton Dr. in Hewitt, TX - located just 3 minutes from I-35 and zoned to Midway schools. This charming brick home offers 4 spacious bedrooms, 2.5 bathrooms, and a functional layout perfect for everyday living. The primary suite features dual sinks, a separate tub and shower, and two separate closets for ample storage. Enjoy cozy evenings by the wood-burning fireplace or underneath the covered patio, and the shade of mature trees outside, adding character and comfort to the property. A side-entry garage, granite countertops, and a brand-new HVAC system complete this beautifully maintained home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76643, Hewitt, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,247 (100%)
Owner Occupied HU	4,500 (72.0%)
Renter Occupied HU	1,579 (25.3%)
Vacant Housing Units	168 ( 2.7%)
Median Home Value	$289,685
Average Home Value	$306,717