Dylan Plan, Canyon Ranch, Jarrell, TX, 76537 | $64/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

Dylan Plan, Canyon Ranch, Jarrell, TX, 76537 | $64/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1560 sft

Azure Plan, Seasons at Calumet, Jarrell, TX, 76537

2 Bed
3 Bath
1186 sft

124 Desert Hare Dr, Jarrell, TX, 76537

3 Bed
3 Bath
1963 sft

105 West Ave, Florence, TX, 76527

- Bed
2 Bath
1397 sft

140 Portsmouth Dr, Georgetown, TX, 78633

Nearby investment properties with comparable prices

2 Bed
3 Bath
1186 sft

124 Desert Hare Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

120 Burt Rainey Ln, Jarrell, TX, 76537

4 Bed
3 Bath
1802 sft

105 Louisa Ln, Jarrell, TX, 76537

4 Bed
3 Bath
1954 sft

205 Kings Row Ln, 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 Dylan Plan, Canyon Ranch, Jarrell, TX, 76537 with 5% annual appreciation on a $232,900 basis while $1,770/mo rent supports operations. Total monthly income totals $1,770/mo and a $1,140/mo payment preserves $64/mo for cash returns. Annual cash flow comes to $765/yr on $77,206 deployed, and return on cash invested reaches 20.9% in year one. Equity gained on principal adds $1,503/yr, and five-year appreciation sums $64,346 alongside rental yield of 9.12%. Five-year ROI measures 109.65% and total cumulative return in cash totals $84,653.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,770/mo property income versus a $1,140/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$50 monthly HOA

More details about the property

The Dylan offers the perfect blend of modern upgrades and functional space. Designed for effortless entertaining, the open-concept main level creates a welcoming flow from kitchen to living area. Upstairs, two spacious bedrooms provide a private retreat, each crafted with comfort in mind. The chef-inspired kitchen showcases granite countertops, stainless steel appliances, and crisp white cabinetry for a clean, contemporary look. Throughout the home, energy-efficient upgrades including double-pane windows, a programmable thermostat, and ENERGY STAR lighting deliver lasting style and noticeable savings. Canyon Ranch is a vibrant new community in Jarrell that blends small-town charm with big-city convenience, just off I-35 with easy access to Georgetown and Austin. At the heart of the community is Canyon Corral, a lively amenity center featuring a resort-style pool, pickleball and sand volleyball courts, walking trails, a splash pad, and more! There is no better place to call home!

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