Dylan Plan, Colson RanchJarrellTX76537
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Jarrell at Dylan Plan, Colson Ranch, Jarrell, TX, 76537 with 5% annual appreciation on a $235,900 basis while $1,946/mo rent supports operations. Total monthly income totals $1,946/mo and a $1,155/mo payment preserves $218/mo for cash returns. Annual cash flow comes to $2,617/yr on $78,201 deployed, and return on cash invested reaches 23.26% in year one. Equity gained on principal adds $1,522/yr, and five-year appreciation sums $65,175 alongside rental yield of 9.9%. Five-year ROI measures 122.35% and total cumulative return in cash totals $95,675.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,946/mo property income versus a $1,155/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
7,662
Single Family
7,389
Multi-Family
273
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
