Bellvue Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $134/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

Bellvue Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $134/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1526 sft

130 Yearling Way, Georgetown, TX, 78626

3 Bed
2 Bath
1769 sft

2425 Muzzie Ln, Leander, TX, 78641

3 Bed
2 Bath
1292 sft

1808 Twisted Oak Dr, Leander, TX, 78641

3 Bed
2 Bath
1438 sft

1225 Nokota Bnd, Georgetown, TX, 78626

Nearby investment properties with comparable prices

3 Bed
3 Bath
1770 sft

1004 Quail Valley Dr, Georgetown, TX, 78626

- Bed
2 Bath
1208 sft

905 Rolling Green Dr, Round Rock, TX, 78664

2 Bed
2 Bath
1074 sft

1003 E 3rd St, Georgetown, TX, 78626

4 Bed
2 Bath
1665 sft

104 McNamara Ct, 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 Bellvue Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 at $283,990 posts ROI 21.62% with $134/mo cash flow from $2,154/mo rent. Total monthly income equals $2,154/mo, and annual cash flow records $1,614/yr on $94,143 to close. Return on cash invested measures 21.62% and rental yield reads 9.1% at the current $283,990. Equity gained on principal adds $1,833/yr, and 5% annual appreciation supports $78,461 by year five. Five-year ROI prints 113.26% and total cumulative return in cash totals $106,621.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,154/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Bellvue is one of our one-story floorplans feature in The Villages at Schwertner Ranch community in Jarrell, Texas. This comfortable 3 bedroom and 2-bathroom home is the perfect fit for you. Inside this home, you'll find approximately 1,415 square feet and has an open-concept layout designed to fit your needs. This home has beautiful features that create a welcoming ambiance, and the 2-car garage ensures plenty of space for vehicles and storage. The beautiful kitchen with flat panel birch cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. End your day by relaxing under the covered patio, where you can enjoy the nature from the backyard. The primary bedroom will make you feel right at home. With an attached primary bathroom, starting your day or winding down will be a breeze. A large walk-in closet ensures plenty of storage space. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. Every D.R. Horton home has smart home technology built in. Feel connected as you control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. Find your home today with the Bellvue floorplan.

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