Davis Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $120/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

Davis Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $120/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1266 sft

143 Cattle Queen Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1266 sft

525 Cattle Queen Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

212 Hellcats Way, Jarrell, TX, 76537

Idlewood Plan, Rancho Del Cielo : Cottage II Collection

3 Bed
2 Bath
1411 sft

Idlewood Plan, Rancho Del Cielo : Cottage II Collection, Jarrell, TX, 76537

Nearby investment properties with comparable prices

4 Bed
2 Bath
1600 sft

510 Bonzo Ct, Jarrell, TX, 76537

3 Bed
2 Bath
1389 sft

1006 Gentry Dr, Leander, TX, 78641

3 Bed
2 Bath
1476 sft

1205 E Mesa Park Dr, Round Rock, TX, 78664

2 Bed
2 Bath
1426 sft

117 Essex Ln, Georgetown, TX, 78633

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 Davis Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 offers a 9.06% rental yield on a $269,990 purchase with $2,039/mo rent. Total monthly income registers $2,039/mo, and a $1,321/mo payment leaves $120/mo available for distribution. Annual cash flow reaches $1,434/yr on $89,502 to close, and return on cash invested stands at 21.51% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,593 over five years. Portfolio math shows five-year ROI at 112.66% and total cumulative return in cash at $100,834. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,039/mo property income against a $1,321/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the Davis floorplan at The Villages at Schwertner Ranch, a beautifully designed two-story home with a 2-car garage in Jarrell, Texas, that checks all the boxes. Offering approximately 1,470 sq. ft., this 3-bedroom, 2.5 bath home blends comfort, style and functionality. Step inside, and you're welcomed by a thoughtfully designed kitchen that flows seamlessly into the open-concept living and dining areas-perfect for both everyday living and entertaining. The kitchen features a spacious island, sleek stainless-steel appliances, and generous counter space to make hosting a breeze. A convenient half-bath is located nearby before you head upstairs. On the second floor, the primary bedroom awaits, a private retreat with an attached primary bathroom featuring a walk-in shower and a spacious walk-in closet. Two secondary bedrooms and a secondary bathroom share this level, along with the laundry room for easy access. The Davis floorplan also comes equipped with a smart home package, including a Qolsys smart panel, so you can control and secure your home from your phone or your voice. With plenty of space, modern conveniences, and a layout designed for how you live, the Davis is ready to welcome you home. Contact us today to learn more!

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