104 Rowdy Yates Way, Jarrell, TX, 76537 | $12/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

104 Rowdy Yates Way, Jarrell, TX, 76537 | $12/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1380 sft

116 Hasty Heart Ct, Jarrell, TX, 76537

3 Bed
2 Bath
1380 sft

253 Tugboat Annie Way, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

120 Tugboat Annie Way, Jarrell, TX, 76537

3 Bed
2 Bath
1411 sft

204 Tugboat Annie Way, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1104 sft

419 Bent Wood Dr, Leander, TX, 78641

2 Bed
2 Bath
1092 sft

118 Alamosa Creek Ln, Georgetown, TX, 78633

4 Bed
2 Bath
1538 sft

125 Yearling Way, Georgetown, TX, 78626

3 Bed
2 Bath
1159 sft

1605 Mills Meadow Dr, Round Rock, TX, 78664

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 Jarrell at 104 Rowdy Yates Way, Jarrell, TX, 76537 priced at $285,000 pairs $2,039/mo rent with $12/mo cash flow after a $1,395/mo payment. Total monthly income equals $2,039/mo, and annual cash flow comes to $147/yr on $94,478 invested. Return on cash invested is 20.06% in year one, and rental yield stands at 8.59% on a $285,000 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 104.92% and total cumulative return in cash reaches $99,126. For financing, Ziffy Mortgage’s DSCR program evaluates $2,039/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2022

5,153 sqft lot

$N/A/sqft

No HOA

More details about the property

Charming and Spacious Home in Eastwood Priced At $285K! Welcome to 104 Rowdy Yates Way in the desirable Eastwood subdivision of Jarrell, Texas! Built in 2022 by Lennar Homes, this beautifully maintained 1,906 sq ft single-story home offers the perfect combination of comfort, functionality, and value. Featuring 3 spacious bedrooms, 2 full bathrooms, and a versatile bonus room, this home provides ample space for a variety of lifestyles. Use the bonus room as a home office, playroom, craft space, exercise room, or second living areathe choice is yours! The open-concept floor plan creates a seamless flow between the family room, dining area, and modern kitchen, making it ideal for entertaining or everyday living. The kitchen is a standout with stainless steel appliances, a center island with sink, and bar seatinga perfect spot for morning coffee or casual meals. Enjoy stylish, low-maintenance wood-look vinyl flooring throughout the home, along with ceiling fans in key rooms for year-round comfort. A dedicated laundry room and a 2-car garage add extra convenience. Outside, the front yard is nicely landscaped, offering great curb appeal. Located in a growing community with easy access to I-35, this home offers the ideal blend of small-town charm and modern living. Dont miss your chance to own this move-in-ready gemschedule your showing today before it's gone!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76537, Jarrell, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,016 (100%)
Owner Occupied HU	6,922 (86.4%)
Renter Occupied HU	769 ( 9.6%)
Vacant Housing Units	325 ( 4.1%)
Median Home Value	$389,538
Average Home Value	$457,281