638 Wyatt WayJarrellTX76537
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Jarrell at 638 Wyatt Way, Jarrell, TX, 76537 offers a 12.81% rental yield on a $331,230 purchase with $3,535/mo rent. Total monthly income registers $3,535/mo, and a $1,621/mo payment leaves $1,180/mo available for distribution. Annual cash flow reaches $14,157/yr on $109,803 to close, and return on cash invested stands at 32.8% in year one. Equity gained on principal adds $2,137/yr while 5% annual appreciation supports $91,513 over five years. Portfolio math shows five-year ROI at 173.19% and total cumulative return in cash at $190,165. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,535/mo property income against a $1,621/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
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 |
Housing Distribution
Address Breakdown
Residential
7,662
Single Family
7,389
Multi-Family
273
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
