149 Willers Rd, Jarrell, TX, 76537 | $248/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

149 Willers Rd, Jarrell, TX, 76537 | $248/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1798 sft

159 Millers Loop, Jarrell, TX, 76537

3 Bed
2 Bath
1376 sft

117 Peony Ln, Jarrell, TX, 76537

4 Bed
3 Bath
2157 sft

614 Pinnacle Dr, Georgetown, TX, 78626

4 Bed
2 Bath
1599 sft

124 Ancellotta Way, Leander, TX, 78641

Nearby investment properties with comparable prices

4 Bed
3 Bath
2489 sft

213 Star Pass #2L, Jarrell, TX, 76537

3 Bed
1 Bath
1569 sft

417 Northern Trl, Leander, TX, 78641

3 Bed
2 Bath
1488 sft

117 The Good Way, Jarrell, TX, 76537

3 Bed
2 Bath
1225 sft

116 The Good Way, 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 149 Willers Rd, Jarrell, TX, 76537 at $264,500 posts ROI 23.3% with $248/mo cash flow from $2,129/mo rent. Total monthly income equals $2,129/mo, and annual cash flow records $2,972/yr on $87,682 to close. Return on cash invested measures 23.3% and rental yield reads 9.66% at the current $264,500. Equity gained on principal adds $1,707/yr, and 5% annual appreciation supports $73,076 by year five. Five-year ROI prints 122.24% and total cumulative return in cash totals $107,186.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,129/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Ashburn floorplan at The Villages at Schwertner Ranch in Jarrell, Texas is a 3-bedroom, 2-bathroom single-story home covering approximately 1,263 sq. ft. The 2-car garage ensures plenty of space for vehicles and storage. In this floorplan, youll find a home that makes the most of its space. The kitchen features beautiful flat panel birch cabinetry with granite countertops as it flows into the dining area and great room. The bedrooms are carpeted, and the primary bedroom has an attached bathroom with a walk-in closet. The secondary bedrooms are cozy and carpeted, with plenty of closet space. The laundry room and a secondary bathroom are perfectly place next to these rooms for easy access. Enjoy nature from the backyard covered patio that is attached to the dining area. Here you can start or end your day relaxing with nature. Like with all our homes, youll never be too far from home with our smart home technology integrated into your home. Find security and control through the Qolsys panel, your phone, or voice and when you want to add additional smart home tech, easily integrate with Z-wave or Bluetooth technology. Come visit the Ashburn floorplan today to find your new home!

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