Plan 2509 Plan, Sonterra - Cool Water, Jarrell, TX, 76537 | $173/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

Plan 2509 Plan, Sonterra - Cool Water, Jarrell, TX, 76537 | $173/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Morrow Plan, Rancho Del Cielo : Cottage II Collection

4 Bed
3 Bath
1867 sft

Morrow Plan, Rancho Del Cielo : Cottage II Collection, Jarrell, TX, 76537

Timms Plan, Rancho Del Cielo : Belmar Collection

4 Bed
2 Bath
1500 sft

Timms Plan, Rancho Del Cielo : Belmar Collection, Jarrell, TX, 76537

Sentosa Plan, Rancho Del Cielo : Cottage II Collection

4 Bed
2 Bath
1575 sft

Sentosa Plan, Rancho Del Cielo : Cottage II Collection, Jarrell, TX, 76537

4 Bed
2 Bath
1600 sft

117 Cattle Queen Rd, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1248 sft

1625 Sylvia Ct, Round Rock, TX, 78681

3 Bed
2 Bath
1378 sft

233 Majestic Cedar Dr, Liberty Hill, TX, 78642

3 Bed
2 Bath
1210 sft

1011 Moser River Dr, Leander, TX, 78641

- Bed
- Bath
- sft

500 Municipal Dr #104, Leander, TX, 78641

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

Total monthly income registers $2,264/mo, and a $1,439/mo payment leaves $173/mo available for distribution. Annual cash flow reaches $2,080/yr on $97,459 to close, and return on cash invested stands at 22.04% in year one. Equity gained on principal adds $1,897/yr while 5% annual appreciation supports $81,225 over five years. Portfolio math shows five-year ROI at 115.52% and total cumulative return in cash at $112,583. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,264/mo property income against a $1,439/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

* Smart thermostat * Ceramic tile flooring at kitchen, baths, entry and laundry * Dedicated laundry room * Stainless steel kitchen appliances * Garden tub at primary bath * WaterSense labeled faucets * Split-bedroom layout * Spacious family room * Game room * Downstairs primary suite * Low-E windows * ENERGY STAR certified home * Swimming pool * Community park * Playground * Basketball court * Walking paths * Commuter-friendly location

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