Beech Plan, Seasons at Calumet II, Jarrell, TX, 76537 | 8.2% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Beech Plan, Seasons at Calumet II, Jarrell, TX, 76537 | 8.2% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1857 sft

221 Culebra Dr, Georgetown, TX, 78626

3 Bed
3 Bath
1670 sft

1113 Sunny Meadows Loop, Georgetown, TX, 78626

2 Bed
2 Bath
1100 sft

1407 Peachtree Valley Dr, Round Rock, TX, 78681

4 Bed
2 Bath
1835 sft

501 American Ave, Liberty Hill, TX, 78642

Nearby investment properties with comparable prices

3 Bed
2 Bath
1312 sft

308 Adkins Cv, Georgetown, TX, 78626

3 Bed
3 Bath
1821 sft

910 Moser River Dr, Leander, TX, 78641

Investment Property+ 1 more

3 Bed
2 Bath
1466 sft

1204 Melbourne Ln, Round Rock, TX, 78664

3 Bed
2 Bath
1241 sft

209 Syrah Ct, 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 Beech Plan, Seasons at Calumet II, Jarrell, TX, 76537 offers $2,050/mo rent that, after a $1,468/mo payment. Total monthly income is $2,050/mo. Return on cash invested measures 18.91% in year one, and rental yield stands at 8.2% at a $299,995 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,883 by year five. Five-year ROI records 98.73% and total cumulative return in cash reaches $98,182. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,050/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

A spacious covered porch greets guests to the single-story Beech. Inside, you'll find open and inviting living spaces, including a well-appointed kitchen, an elegant great room and a dining nook. This home offers a secluded primary suite with a walk-in closet and a private bath, as well as two secondary bedrooms. A centrally located laundry and a full hall bath round out the interior.

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