Avas Plan, Rancho Del Cielo: Belmar Collection, Jarrell, TX, 76537 | $505/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

Avas Plan, Rancho Del Cielo: Belmar Collection, Jarrell, TX, 76537 | $505/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1340 sft

1701 Logan Dr UNIT 19, Round Rock, TX, 78664

3 Bed
3 Bath
1478 sft

2600 Gattis School Rd #902, Round Rock, TX, 78664

3 Bed
3 Bath
1581 sft

2600 Gattis School Rd #1201, Round Rock, TX, 78664

3 Bed
3 Bath
1478 sft

2600 Gattis School Rd UNIT 1103, Round Rock, TX, 78664

Nearby investment properties with comparable prices

3 Bed
2 Bath
1088 sft

2009 Greenhill Dr, Round Rock, TX, 78664

2 Bed
1 Bath
945 sft

10801 W Lakeview Dr, Jonestown, TX, 78645

3 Bed
1 Bath
784 sft

2007 Sumac Ln, Cedar Park, TX, 78613

Motivated Seller+ 1 more

3 Bed
1 Bath
944 sft

808 Mica Ln, 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

Investment property for sale in Jarrell at Avas Plan, Rancho Del Cielo: Belmar Collection, Jarrell, TX, 76537 with 5% annual appreciation on a $209,990 basis while $1,998/mo rent supports operations. Total monthly income totals $1,998/mo and a $1,028/mo payment preserves $505/mo for cash returns. Annual cash flow comes to $6,054/yr on $69,612 deployed, and return on cash invested reaches 28.61% in year one. Equity gained on principal adds $1,355/yr, and five-year appreciation sums $58,016 alongside rental yield of 11.42%. Five-year ROI measures 150.72% and total cumulative return in cash totals $104,916.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,998/mo property income versus a $1,028/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

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