113 Wyatt Way, Jarrell, TX, 76537 | $182/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

113 Wyatt Way, Jarrell, TX, 76537 | $182/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1896 sft

332 Flower Smith Ln #35-C, Jarrell, TX, 76537

3 Bed
2 Bath
1605 sft

148 Rearden Blvd, Jarrell, TX, 76537

3 Bed
2 Bath
1345 sft

112 Millers Loop, Jarrell, TX, 76537

3 Bed
2 Bath
1428 sft

101 Guardian Angel Ct, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1557 sft

112 Niven Path, Jarrell, TX, 76537

Plan 1360 Modeled Plan, Sonterra - Cool Water

3 Bed
2 Bath
1360 sft

Plan 1360 Modeled Plan, Sonterra - Cool Water, Jarrell, TX, 76537

3 Bed
2 Bath
1488 sft

108 The Good Way, Jarrell, TX, 76537

3 Bed
2 Bath
1415 sft

137 McNamara Ct, Jarrell, TX, 76537

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 113 Wyatt Way, Jarrell, TX, 76537 offers $2,039/mo rent that, after a $1,278/mo payment, leaves $182/mo cash flow. Total monthly income is $2,039/mo, and annual cash flow is $2,184/yr on $86,586 cash. Return on cash invested measures 22.43% in year one, and rental yield stands at 9.37% at a $261,195 entry. Equity gained on principal adds $1,685/yr while 5% annual appreciation compounds into $72,163 by year five. Five-year ROI records 117.63% and total cumulative return in cash reaches $101,853. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,039/mo property income versus a $1,278/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

9,147 sqft lot

$N/A/sqft

No HOA

More details about the property

Discover the Barton a thoughtfully designed one-story floorplan in The Villages at Schwertner Ranch community in Jarrell, TX. This inviting 3-bedroom, 2-bathroom home offers approximately 1,280 sq. ft. of comfortable living space with an open-concept layout thats perfect for both everyday living and entertaining. From the moment you step inside, youll appreciate the welcoming ambiance and stylish features throughout. The heart of the home is the spacious kitchen, showcasing a large island, sleek stainless steel appliance, and plenty of room to gather. Just off the kitchen are two secondary bedroom and a full secondary bath. Tucked away near the back of the home, the private primary bedroom offers a peaceful retreat with its attached bathroom and a walk-in closet for all your storage needs. A 2-car garage provides ample space for vehicles and extra belongings, while built-in smart home technology ensures modern convenience at your fingertips. Make the Barton your new home and enjoy life in a community designed for comfort, style, and connection. Contact us today to learn more about living in The Villages at Schwertner Ranch.

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