564 Commander Abbott Dr, Jarrell, TX, 76537 | $1,663/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

564 Commander Abbott Dr, Jarrell, TX, 76537 | $1,663/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2758 sft

209 Rangel Dr, Liberty Hill, TX, 78642

4 Bed
3 Bath
3001 sft

The Lincoln Plan, Santa Rita Ranch, Liberty Hill, TX, 78642

3 Bed
3 Bath
2481 sft

Pewter Plan, Santa Rita Ranch, Liberty Hill, TX, 78642

4 Bed
4 Bath
2535 sft

4500 Pleasant Place Row, Round Rock, TX, 78665

Nearby investment properties with comparable prices

3 Bed
2 Bath
1360 sft

579 Commander Abbott Dr, Jarrell, TX, 76537

Pima Plan, Cielo Gardens : Welton Collection

3 Bed
3 Bath
1360 sft

Pima Plan, Cielo Gardens : Welton Collection, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

332 Cowpoke Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1300 sft

337 Marty Allen Loop, 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 564 Commander Abbott Dr, Jarrell, TX, 76537 offers a 17.73% rental yield on a $216,990 purchase with $3,206/mo rent. Total monthly income registers $3,206/mo, and a $1,062/mo payment leaves $1,663/mo available for distribution. Annual cash flow reaches $19,956/yr on $71,932 to close, and return on cash invested stands at 47.65% in year one. Equity gained on principal adds $1,400/yr while 5% annual appreciation supports $59,950 over five years. Portfolio math shows five-year ROI at 252.81% and total cumulative return in cash at $181,850. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,206/mo property income against a $1,062/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has a smart layout for growing families. In the back of the home are four bedrooms, including an owner's suite with a bathroom and large walk-in closet. The open living area is by the front door and includes a comfortable family room, dining area and modern kitchen with side yard access.

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