128 Wyatt Way, Jarrell, TX, 76537 | $134/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

128 Wyatt Way, Jarrell, TX, 76537 | $134/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1266 sft

143 Cattle Queen Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1266 sft

525 Cattle Queen Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

212 Hellcats Way, Jarrell, TX, 76537

Idlewood Plan, Rancho Del Cielo : Cottage II Collection

3 Bed
2 Bath
1411 sft

Idlewood Plan, Rancho Del Cielo : Cottage II Collection, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1230 sft

112 Adze Dr, Liberty Hill, TX, 78642

2 Bed
1 Bath
931 sft

120 Plover Pass, Georgetown, TX, 78633

3 Bed
2 Bath
1230 sft

128 Adze Dr, Liberty Hill, TX, 78642

4 Bed
3 Bath
1945 sft

516 Cattle Queen Rd, 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

Investment property for sale in Jarrell at 128 Wyatt Way, Jarrell, TX, 76537 with 5% annual appreciation on a $267,935 basis while $2,039/mo rent supports operations. Total monthly income totals $2,039/mo and a $1,311/mo payment preserves $134/mo for cash returns. Annual cash flow comes to $1,609/yr on $88,820 deployed, and return on cash invested reaches 21.72% in year one. Equity gained on principal adds $1,729/yr, and five-year appreciation sums $74,026 alongside rental yield of 9.13%. Five-year ROI measures 113.81% and total cumulative return in cash totals $101,089.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,039/mo property income versus a $1,311/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Come and experience the charm of the Caprock floorplan at The Villages at Schwertner Ranch, a stunning single-story home with a 2-car garage in Jarrell, Texas, that's everything you've been looking for. This thoughtfully designed 3-bedroom, 2-bathroom home offers approximately 1,434 square feet of well-used space. The open-concept layout connects the kitchen, dining, and living areas seamlessly, creating a warm and welcoming space perfect for both everyday living and entertaining guests. Stepping into the entrance of the house and into the foyer, you'll find the laundry room conveniently located just off the kitchen. The kitchen itself is a chef's delight, featuring a spacious island, stainless steel appliances, and ample counter space. Two secondary bedrooms and a secondary bathroom are situated just off the kitchen. Situated off the living room at the back of the home, the primary bedroom provides a peaceful retreat, complete with a primary bathroom that has a walk-in shower, and a spacious walk-in closet. Every D.R. Horton home is equipped with our smart home technology, adding convenience and peace of mind to your daily life. Contact us today to make the Caprock your new home at 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