Avalon Plan, Calumet, Jarrell, TX, 76537 | $177/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

Avalon Plan, Calumet, Jarrell, TX, 76537 | $177/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1600 sft

344 Rancho Del Cielo Loop, Jarrell, TX, 76537

4 Bed
2 Bath
1500 sft

605 Cattle Queen Rd, Jarrell, TX, 76537

4 Bed
3 Bath
1945 sft

516 Cattle Queen Rd, Jarrell, TX, 76537

4 Bed
3 Bath
1802 sft

617 Cattle Queen Rd, Jarrell, TX, 76537

Nearby investment properties with comparable prices

4 Bed
2 Bath
1468 sft

Cascade 1468 Plan, Cascade, Liberty Hill, TX, 78642

3 Bed
2 Bath
1074 sft

374 Golden Paint Trl, Liberty Hill, TX, 78642

2 Bed
2 Bath
1309 sft

233 N Hobby St, Georgetown, TX, 78633

3 Bed
3 Bath
1507 sft

2521 Claudia Dr, Leander, TX, 78641

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 Avalon Plan, Calumet, Jarrell, TX, 76537 offers $2,264/mo rent that, after a $1,419/mo payment, leaves $177/mo cash flow. Total monthly income is $2,264/mo, and annual cash flow is $2,126/yr on $96,132 cash. Return on cash invested measures 22.12% in year one, and rental yield stands at 9.37% at a $289,990 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,119 by year five. Five-year ROI records 116.05% and total cumulative return in cash reaches $111,565. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,264/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$25 monthly HOA

More details about the property

Bright, welcoming, and effortlessly livable, the one-story Avalon proves that great design lives in the details. From the to the open-concept living spaces and covered patio, this home is thoughtfully crafted for the way you live today. The kitchen is the heart of the home, with a spacious island and seamless flow into the dining and family rooms - perfect for casual mornings, festive dinners, and everything in between. A private owner's suite at the back of the home creates a relaxing retreat, complete with a spacious bath and an expansive closet with the choice to add laundry room access for the ultimate convenience. Three additional bedrooms surround a shared bath, offering comfort, privacy, and space for everyone in the household. With its graceful layout and natural sense of flow, the Avalon offers more than comfort - it offers possibility. Whether you're just starting out or simply looking for a place that feels like it was made for you, the Avalon adapts with ease. This is a home where lasting memories are made, and everyday moments feel extraordinary.

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