The Darby Plan, Walsh, Aledo, TX, 76008 | $282/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

The Darby Plan, Walsh, Aledo, TX, 76008 | $282/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3876 sft

4300 Old Granbury Rd, Granbury, TX, 76049

3 Bed
2 Bath
1898 sft

408 Lockwood Ln, Weatherford, TX, 76087

4 Bed
3 Bath
2764 sft

261 Greene Rd, Weatherford, TX, 76087

3 Bed
4 Bath
2609 sft

2801 Weylene Paseo St, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
3 Bath
2102 sft

148 Kingfisher Ln, Aledo, TX, 76008

5 Bed
4 Bath
3192 sft

376 Paddle Boat Dr, Granbury, TX, 76049

4 Bed
2 Bath
2397 sft

415 Stone Mountain Ct, Cresson, TX, 76035

2 Bed
1 Bath
1500 sft

5054 Temple Hall Hwy, Granbury, TX, 76049

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 Aledo at The Darby Plan, Walsh, Aledo, TX, 76008 with 5% annual appreciation on a $556,850 basis while $4,242/mo rent supports operations. Total monthly income totals $4,242/mo and a $2,726/mo payment preserves $282/mo for cash returns. Annual cash flow comes to $3,380/yr on $183,204 deployed, and return on cash invested reaches 21.91% in year one. Equity gained on principal adds $3,593/yr, and five-year appreciation sums $153,847 alongside rental yield of 9.14%. Five-year ROI measures 114.73% and total cumulative return in cash totals $210,192.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,242/mo property income versus a $2,726/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Village Homes offers both single family luxury homes and townhomes located in Walsh. 12 min west of fast-growing Fort Worth, the 7,200-acre development is one of the largest of its kind in a major U.S. city. Walsh offers you rest, relaxation, recreation and beautiful homes in a residential neighborhood. Dedicated open spaces ensure neighbors, visitors, and residents will enjoy the unique topography and beautiful views of downtown Fort Worth for decades to come. Village Homes townhomes feature three and four bedroom lock and leave plans with interior and exterior courtyards, open floorplans and superior design steps from the best of the amenities Walsh has to offer. Townhomes start in the 470's. Single family plans feature award the best in architecture and design, coupled with rear entry and low maintenance sites. Homes start in the low 500's. Come grow with Village Homes in Walsh, where your dream lifestyle awaits you!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,914 (100%)
Owner Occupied HU	8,685 (87.6%)
Renter Occupied HU	749 ( 7.6%)
Vacant Housing Units	480 ( 4.8%)
Median Home Value	$528,969
Average Home Value	$590,314