Ellis Plan, Eastern Wells, Jarrell, TX, 76537 | $67/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

Ellis Plan, Eastern Wells, Jarrell, TX, 76537 | $67/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1596 sft

Smith Plan, Eastern Wells, Jarrell, TX, 76537

4 Bed
2 Bath
1796 sft

100 Watch Hl, Jarrell, TX, 76537

4 Bed
2 Bath
1612 sft

128 Watch Hl, Jarrell, TX, 76537

4 Bed
2 Bath
1688 sft

The Callaghan (830) Plan, Eastern Wells, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
3 Bath
1796 sft

Cascade 1782 Plan, Cascade, Liberty Hill, TX, 78642

3 Bed
2 Bath
1271 sft

Plan 1271 Plan, Overlook Ranch, Georgetown, TX, 78626

3 Bed
2 Bath
1841 sft

The 1818 Plan, Eastern Wells, Jarrell, TX, 76537

3 Bed
2 Bath
1440 sft

832 Sun Grove Trl, Georgetown, TX, 78628

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 Ellis Plan, Eastern Wells, Jarrell, TX, 76537 listed at $303,990 pairs $2,264/mo rent with a $1,488/mo payment to leave $67/mo cash flow. Total monthly income runs $2,264/mo, and annual cash flow reaches $806/yr on $100,773 cash to close. Return on cash invested measures 20.71% in year one, and rental yield registers 8.94% at a $303,990 basis. Equity gained on principal adds $1,962/yr, and annual property appreciation at 5% supports $83,987 by year five. Five-year ROI tracks 108.52% and total cumulative return in cash totals $109,361. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,264/mo property income relative to a $1,488/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$35 monthly HOA

More details about the property

The Ellis floorplan is a beautifully designed two-story home offering 4 bedrooms, 3 bathrooms, and a spacious two-car garage. This layout prioritizes both comfort and functionality, making it ideal for families or those in need of flexible space. The heart of the home features an open-concept great room that seamlessly connects to the dining area and modern kitchen, perfect for gatherings and daily living. The primary bedroom, located on the first floor, includes a generous walk-in closet and an en-suite bathroom, creating a private retreat for homeowners. The additional three bedrooms are thoughtfully positioned throughout the layout, providing ample space for family, guests, or even a home office. A dedicated flex room adds versatility to the design, offering options for a playroom, study, or hobby space. With a covered patio that extends the living area outdoors, the Ellis floorplan blends indoor and outdoor living effortlessly. Its smart design, combined with the convenience of a two-car garage, makes this home a standout choice for anyone looking to balance practicality with modern style.

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