549 Derby LnSpringtownTX76082
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
Rental property for sale in Springtown at 549 Derby Ln, Springtown, TX, 76082 priced at $297,990 converts $3,838/mo rent into $1,718/mo cash flow after a $1,459/mo obligation. Total monthly income equals $3,838/mo, and annual cash flow totals $20,621/yr on $98,784 invested. Return on cash invested prints 40.78% in year one, and rental yield reads 15.46% against a $297,990 entry. Equity gained on principal adds $1,923/yr, while 5% annual appreciation compiles into $82,329 by year five. Five-year ROI reaches 216% and total cumulative return in cash sums $213,377. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,838/mo property income covering a $1,459/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76082, Springtown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,102 (100%) |
| Owner Occupied HU | 7,143 (78.5%) |
| Renter Occupied HU | 1,423 (15.6%) |
| Vacant Housing Units | 536 ( 5.9%) |
| Median Home Value | $347,703 |
| Average Home Value | $447,119 |
Housing Distribution
Address Breakdown
Residential
9,245
Single Family
9,186
Multi-Family
59
Businesses
598
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sculptor's Park - Sales Agent • D.R. Horton - Fort Worth North
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A