112 Little Green Trl, Jarrell, TX, 76537 | $14/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

112 Little Green Trl, Jarrell, TX, 76537 | $14/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1200 sft

504 Texas Angel Way, Jarrell, TX, 76537

3 Bed
2 Bath
1501 sft

218 Rearden Blvd, Jarrell, TX, 76537

3 Bed
3 Bath
1638 sft

225 Rainey Dr UNIT 73-A, Jarrell, TX, 76537

3 Bed
2 Bath
1415 sft

198 Rearden Blvd, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1380 sft

1102 S Brook Dr, Leander, TX, 78641

Plan 1655 Modeled Plan, Sonterra - Cool Water

3 Bed
2 Bath
1655 sft

Plan 1655 Modeled Plan, Sonterra - Cool Water, Jarrell, TX, 76537

3 Bed
2 Bath
1597 sft

216 Farm Hill Dr, Georgetown, TX, 78633

3 Bed
2 Bath
1311 sft

1403 Pinewood Cv, Leander, TX, 78641

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 Jarrell at 112 Little Green Trl, Jarrell, TX, 76537 offers a 8.59% rental yield on a $284,865 purchase with $2,039/mo rent. Total monthly income registers $2,039/mo, and a $1,394/mo payment leaves $14/mo available for distribution. Annual cash flow reaches $163/yr on $94,433 to close, and return on cash invested stands at 20.08% in year one. Equity gained on principal adds $1,838/yr while 5% annual appreciation supports $78,703 over five years. Portfolio math shows five-year ROI at 104.99% and total cumulative return in cash at $99,144. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,039/mo property income against a $1,394/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the Camden floorplan at Eastern Wells, this beautiful single story 2-car garage home in Jarrell, Texas is just what you have been looking for. Inside this 3-bedroom, 2-bathroom floorplan, you'll find approximately 1,501 square foot home that makes the most of its space. The living area Is an open concept, where your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features shaker-style cabinets and granite countertops. It also includes a breakfast bar and separate pantry for extra storage space. The standard covered patio is located off the family room for you to enjoy the views of nature from your backyard. The primary bedroom features an attached primary bathroom and a spacious walk-in closet for all your belongings. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. You'll enjoy the smart home technology that is built into every D.R. Horton home. Contact us today to find your home in Eastern Wells.

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