Marley 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 Marley Plan, Colson Ranch, Jarrell, TX, 76537 listed at $252,900 pairs $2,071/mo rent with a $1,238/mo payment to leave $222/mo cash flow. Total monthly income runs $2,071/mo, and annual cash flow reaches $2,669/yr on $83,836 cash to close. Return on cash invested measures 23.09% in year one, and rental yield registers 9.83% at a $252,900 basis. Equity gained on principal adds $1,632/yr, and annual property appreciation at 5% supports $69,872 by year five. Five-year ROI tracks 121.42% and total cumulative return in cash totals $101,792. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,071/mo property income relative to a $1,238/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
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
