409 Hyacinth Way #22-L, Jarrell, TX, 76537 | $123/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

409 Hyacinth Way #22-L, Jarrell, TX, 76537 | $123/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1802 sft

120 Dark Victory Rd, Jarrell, TX, 76537

4 Bed
2 Bath
1483 sft

116 Kings Row Ln, Jarrell, TX, 76537

3 Bed
2 Bath
1354 sft

104 Dark Victory Rd, Jarrell, TX, 76537

Investment Property+ 1 more

- Bed
- Bath
1200 sft

12757 State Highway 29, Hext, TX, 76848

Nearby investment properties with comparable prices

3 Bed
2 Bath
1030 sft

1605 Peachtree Valley Dr, Round Rock, TX, 78681

3 Bed
2 Bath
1200 sft

309 Knute Rockne Way, Jarrell, TX, 76537

- Bed
- Bath
944 sft

2102 Bois Darc Ln, Cedar Park, TX, 78613

- Bed
1 Bath
1004 sft

107 Russell St, Liberty Hill, TX, 78642

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 409 Hyacinth Way #22-L, Jarrell, TX, 76537 generates $1,403/mo in rent and, after a $881/mo payment, leaves $123/mo in cash flow. Total monthly income is $1,403/mo, and annual cash flow is $1,476/yr on $59,670 invested. Return on cash invested sits at 22.38% in year one, and rental yield is 9.35% on a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 117.31% and total cumulative return in cash sums $70,001. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,403/mo property income rather than buyer’s personal income.

Condo

Built in 2020

6,534 sqft lot

$N/A/sqft

No HOA

More details about the property

This 3-bedroom, 2-bath home offers fantastic potential for buyers looking to add value through updates. With a solid floor plan and great bones, it's perfect for those willing to put in a little work to gain significant sweat equity. Priced to sell, this property presents an excellent investment in a growing community. Dont miss your chance to transform this space into something special!

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