121 Derbyshire Dr, New Market, AL, 35761 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1374 sft

102 Mandy Dr, Hazel Green, AL, 35750

3 Bed
2 Bath
1313 sft

104 Alice Janes Cir, Huntsville, AL, 35811

3 Bed
2 Bath
1648 sft

94 Wilcot Rd, Madison, AL, 35759

3 Bed
2 Bath
1522 sft

247 Pine Ridge Rd, Madison, AL, 35758

Nearby investment properties with comparable prices

4 Bed
2 Bath
2106 sft

Charle II Plan, The Retreat, Meridianville, AL, 35759

Ionia III H Plan, The Estates at Heritage Lakes

4 Bed
2 Bath
2120 sft

Ionia III H Plan, The Estates at Heritage Lakes, New Market, AL, 35761

Ionia III G Plan, The Estates at Heritage Lakes

4 Bed
2 Bath
2120 sft

Ionia III G Plan, The Estates at Heritage Lakes, New Market, AL, 35761

4 Bed
2 Bath
1914 sft

Oakstone V J Plan, Tunlaw Ridge, Harvest, AL, 35749

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 New Market at 121 Derbyshire Dr, New Market, AL, 35761 uses $125,937 cash to close to unlock $937/yr annual cash flow and $78/mo monthly cash flow. Total monthly income runs $2,222/mo, and a $1,859/mo payment keeps the spread at $78/mo. Purchase price stands at $379,900, and rental yield measures 7.02% with $2,222/mo rent. Return on cash invested shows 20.65% in year one, and 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 106.15% and total cumulative return in cash records $133,685. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,222/mo property income covering a $1,859/mo payment rather than investor’s personal income.

Single Family

Built in 2022

8,276 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 35761, New Market, AL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,282 (100%)
Owner Occupied HU	4,333 (82.0%)
Renter Occupied HU	721 (13.7%)
Vacant Housing Units	228 ( 4.3%)
Median Home Value	$300,175
Average Home Value	$356,524