JAXSON Plan, Terra Trace, Crowley, TX, 76036 | $503/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

JAXSON Plan, Terra Trace, Crowley, TX, 76036 | $503/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2460 sft

7529 Cope Ct, Joshua, TX, 76058

3 Bed
3 Bath
2293 sft

1243 Wedgewood Dr, Cleburne, TX, 76033

4 Bed
2 Bath
2035 sft

BLANCO Plan, Legado, Cleburne, TX, 76033

4 Bed
3 Bath
2333 sft

Dogwood III Plan, Hulen Trails, Crowley, TX, 76036

Nearby investment properties with comparable prices

4 Bed
2 Bath
2186 sft

Concept 2186 Plan, Summer Crest, Fort Worth, TX, 76036

5 Bed
3 Bath
2118 sft

9632 Brickridge Ln, Fort Worth, TX, 76036

4 Bed
2 Bath
1800 sft

The Rose Plan, Hadley Farms, Godley, TX, 76044

4 Bed
2 Bath
1937 sft

1152 Avery Rd, Granbury, TX, 76049

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 Crowley at JAXSON Plan, Terra Trace, Crowley, TX, 76036 offers a 10.15% rental yield on a $372,990 purchase with $3,156/mo rent. Total monthly income registers $3,156/mo, and a $1,826/mo payment leaves $503/mo available for distribution. Annual cash flow reaches $6,039/yr on $123,646 to close, and return on cash invested stands at 24.79% in year one. Equity gained on principal adds $2,407/yr while 5% annual appreciation supports $103,050 over five years. Portfolio math shows five-year ROI at 130.27% and total cumulative return in cash at $161,072. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,156/mo property income against a $1,826/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

The Jaxson floorplan offers approx 2,133 square feet of living space spread across 5 bedrooms and 2 full bathrooms. A foyer area greets you as you enter from the side entry door. As you enter the spacious foyer you'll see two bedrooms and laundry room at the front of the home. A hallway off the foyer leads to two more secondary bedrooms, and the secondary bathroom. Passing through the foyer, you'll find yourself in the grand combination dining room, kitchen, & living room. The Jaxson kitchen offers granite countertops, stainless steel appliances with gas cooking range, a corner walk-in pantry and a large kitchen island that faces the dining and living room. The living room is wide open and perfect for entertainment. The private main bedroom is located at the back of the home and features a spacious ensuite bathroom, complete with double vanity sinks, walk-in closet, and spacious walk-in shower with ceramic tile surround. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Living Room, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior

Neighborhood Data

Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,161 (100%)
Owner Occupied HU	11,502 (75.9%)
Renter Occupied HU	3,242 (21.4%)
Vacant Housing Units	417 ( 2.8%)
Median Home Value	$345,283
Average Home Value	$389,819