501 Derby Dr, Mansfield, TX, 76063 | $2,371/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4012 sft

140 McKinley Dr, Burleson, TX, 76028

Princeton FSW (w/Game) Plan, High Country

5 Bed
4 Bath
3342 sft

Princeton FSW (w/Game) Plan, High Country, Burleson, TX, 76028

5 Bed
4 Bath
3200 sft

Cooper F Plan, High Country, Burleson, TX, 76028

4 Bed
5 Bath
4625 sft

2532 S Highway 171, Cleburne, TX, 76031

Nearby investment properties with comparable prices

3 Bed
3 Bath
2014 sft

2333 Trail Tree Ct, Burleson, TX, 76028

4 Bed
4 Bath
3350 sft

2800 E Fm 4, Cleburne, TX, 76031

4 Bed
3 Bath
3094 sft

1664 Cedar Elm Way, Burleson, TX, 76028

4 Bed
4 Bath
3486 sft

206 Sherry Ln, Burleson, TX, 76028

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

Rental property for sale in Mansfield at 501 Derby Dr, Mansfield, TX, 76063 offers $6,850/mo rent that, after a $3,083/mo payment, leaves $2,371/mo cash flow. Total monthly income is $6,850/mo, and annual cash flow is $28,446/yr on $207,267 cash. Return on cash invested measures 33.78% in year one, and rental yield stands at 13.05% at a $629,990 entry. Equity gained on principal adds $4,065/yr while 5% annual appreciation compounds into $174,055 by year five. Five-year ROI records 178.45% and total cumulative return in cash reaches $369,859. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,850/mo property income versus a $3,083/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Elegance and sophistication combine with the genuine comforts that make each day delightful in The Jewel lifestyle home plan. Gather the family around the gourmet kitchen's full-function island to enjoy delectable treats and celebrate special achievements. Your Owner's Retreat features a superb en suite bathroom and an enviable walk-in closet. Each spare bedroom offers a wonderful place for individual decorative styles to shine. Your open-concept floor plan fills with natural light and boundless interior design potential. Enjoy refreshments and good company in the breezy leisure of your covered patio. Your ideal special-purpose rooms are waiting to be crafted in the incredible FlexSpace of the downstairs study and upstairs retreat. Build your future together in this magnificent new home plan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76063, Mansfield, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,107 (100%)
Owner Occupied HU	21,430 (66.7%)
Renter Occupied HU	9,297 (29.0%)
Vacant Housing Units	1,380 ( 4.3%)
Median Home Value	$419,193
Average Home Value	$450,082