1411 Derby DrKennedaleTX76060
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Kennedale at 1411 Derby Dr, Kennedale, TX, 76060 uses $127,628 cash to close to unlock $5,407/yr annual cash flow and $451/mo monthly cash flow. Total monthly income runs $3,188/mo, and a $1,884/mo payment keeps the spread at $451/mo. Purchase price stands at $385,000, and rental yield measures 9.94% with $3,188/mo rent. Return on cash invested shows 24.15% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 126.78% and total cumulative return in cash records $161,806. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,188/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 1993
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76060, Kennedale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,619 (100%) |
| Owner Occupied HU | 2,388 (66.0%) |
| Renter Occupied HU | 1,087 (30.0%) |
| Vacant Housing Units | 144 ( 4.0%) |
| Median Home Value | $420,911 |
| Average Home Value | $450,866 |
Housing Distribution
Address Breakdown
Residential
3,577
Single Family
3,195
Multi-Family
382
Businesses
532
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices