Nettleton Plan, Eastwood at Sonterra: Watermill Collection, Jarrell, TX, 76537 | $82/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

Nettleton Plan, Eastwood at Sonterra: Watermill Collection, Jarrell, TX, 76537 | $82/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1668 sft

118 Dogwood Dr, Georgetown, TX, 78626

4 Bed
2 Bath
2316 sft

305 Western Sky Trl, Jarrell, TX, 76537

3 Bed
2 Bath
1380 sft

1102 S Brook Dr, Leander, TX, 78641

4 Bed
2 Bath
2020 sft

501 Naset Dr, Georgetown, TX, 78626

Nearby investment properties with comparable prices

2 Bed
1 Bath
1274 sft

212 2nd St, Jarrell, TX, 76537

Currently Rented+ 1 more

3 Bed
2 Bath
1517 sft

637 Pickrell Loop, Liberty Hill, TX, 78642

- Bed
1 Bath
925 sft

508 S College St, Georgetown, TX, 78626

3 Bed
3 Bath
1616 sft

1020 Vista View Dr #302, Georgetown, TX, 78626

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 Nettleton Plan, Eastwood at Sonterra: Watermill Collection, Jarrell, TX, 76537 priced at $307,990 converts $2,272/mo rent into $82/mo cash flow after a $1,507/mo obligation. Total monthly income equals $2,272/mo, and annual cash flow totals $987/yr on $102,099 invested. Return on cash invested prints 20.88% in year one, and rental yield reads 8.85% against a $307,990 entry. Equity gained on principal adds $1,987/yr, while 5% annual appreciation compiles into $85,092 by year five. Five-year ROI reaches 109.27% and total cumulative return in cash sums $111,564. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,272/mo property income covering a $1,507/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home boasts a generous open floorplan shared between the family room, kitchen and dining room, offering direct access to a patio for seamless indoor-outdoor living and entertaining. The owner's suite is situated privately at the back of the home, while three additional bedrooms can be found off the foyer.

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