Laurel Plan, Seasons at Calumet II, Jarrell, TX, 76537 | $1,505/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

Laurel Plan, Seasons at Calumet II, Jarrell, TX, 76537 | $1,505/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3125 sft

Riviera Plan, ClearWater Ranch, Liberty Hill, TX, 78642

5 Bed
4 Bath
3799 sft

213 Canyoncrest Way, Liberty Hill, TX, 78642

Petri Plan, Toll Brothers at Santa Rita Ranch

4 Bed
5 Bath
3620 sft

Petri Plan, Toll Brothers at Santa Rita Ranch, Liberty Hill, TX, 78642

Stassney Plan, Travisso - Capri Collection

4 Bed
3 Bath
2812 sft

Stassney Plan, Travisso - Capri Collection, Leander, TX, 78641

Nearby investment properties with comparable prices

3 Bed
2 Bath
1535 sft

Avery Plan, Nolina, Georgetown, TX, 78633

3 Bed
2 Bath
1745 sft

1029 Yaupon Holly Dr, Georgetown, TX, 78628

3 Bed
2 Bath
1745 sft

1021 Yaupon Holly Dr, Georgetown, TX, 78626

3 Bed
2 Bath
1723 sft

133 Pipe Cactus Pass, Georgetown, TX, 78633

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

Rental property for sale in Jarrell at Laurel Plan, Seasons at Calumet II, Jarrell, TX, 76537 offers $3,994/mo rent that, after a $1,713/mo payment, leaves $1,505/mo cash flow. Total monthly income is $3,994/mo, and annual cash flow is $18,062/yr on $116,022 cash. Return on cash invested measures 35.48% in year one, and rental yield stands at 13.69% at a $349,990 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,696 by year five. Five-year ROI records 187.56% and total cumulative return in cash reaches $217,607. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,994/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Laurel plan makes a great first impression with its charming covered entry. The main floor offers open dining and great rooms and a well-appointed kitchen with an immense center island. Upstairs, discover a central laundry room, a versatile loft, two generous bedrooms with a shared bath and an elegant primary suite boasting a private bath and expansive walk-in closet.

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