Landmark - Avalon Plan, Hunters Glen, Jarrell, TX, 76537 | $131/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1705 sft

1206 Dowdy Dr, Belton, TX, 76513

3 Bed
2 Bath
1265 sft

3526 Addison St, Killeen, TX, 76542

3 Bed
2 Bath
1211 sft

248 Rainey Dr, 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

3 Bed
2 Bath
1697 sft

1402 Fox Creek Dr, Killeen, TX, 76543

4 Bed
3 Bath
1828 sft

3604 Saul Dr, Killeen, TX, 76542

3 Bed
2 Bath
1819 sft

3907 Split Oak Dr, Killeen, TX, 76542

4 Bed
2 Bath
1585 sft

1502 Shims Blvd, Killeen, TX, 76543

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

Return on cash invested sits at 21.49% in year one, and rental yield is 9.06% on a $299,990 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,882 over five years. Five-year ROI reaches 112.57% and total cumulative return in cash sums $111,945. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,264/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No 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