Seabrook Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $108/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

Seabrook Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 | $108/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1646 sft

217 Canyoncrest Way, Liberty Hill, TX, 78642

3 Bed
3 Bath
2409 sft

205 Rosebush Dr, Liberty Hill, TX, 78642

4 Bed
3 Bath
2055 sft

3939 Whitey Ford Way, Round Rock, TX, 78665

4 Bed
2 Bath
2113 sft

504 Hunters Point Ct, Leander, TX, 78641

Nearby investment properties with comparable prices

3 Bed
3 Bath
1434 sft

500 Municipal Dr BUILDING 2, Leander, TX, 78641

3 Bed
3 Bath
1434 sft

500 Municipal Dr #202, Leander, TX, 78641

Plan 1477 Modeled Plan, Retreat at San Gabriel

3 Bed
2 Bath
1477 sft

Plan 1477 Modeled Plan, Retreat at San Gabriel, Georgetown, TX, 78628

3 Bed
2 Bath
1600 sft

1013 Wilderness Path, Round Rock, TX, 78665

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

Investment property for sale in Jarrell at Seabrook Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537 earns $108/mo cash flow from $2,363/mo rent with a $1,552/mo payment. Total monthly income totals $2,363/mo, and annual cash flow totals $1,300/yr on $105,082 capital. ROI tracks 21.15% on current figures, and rental yield reads 8.95% at a $316,990 purchase. Equity gained on principal adds $2,045/yr, and 5% annual appreciation supports $87,578 over five years. Five-year ROI reaches 110.72% and total cumulative return in cash sums $116,346. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,363/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the Seabrook floorplan at The Villages at Schwertner Ranch in Jarrell, Texas, where every square foot is put-to-use with sophistication and comfort. You'll be calling the approximately 1,873 square foot, single-story, 2-car garage, and covered patio your new home. The 4-bedroom, 2-bathroom floorplan is perfect for you with the open concept living area. The kitchen, dining area, and living area creates a spacious environment. You'll find flat panel birch cabinetry and granite countertops. The kitchen includes a breakfast bar and an island with a built-in sink. The secondary bedrooms are cozy and carpeted, with plenty of closet space. The laundry room and a secondary bathroom are perfectly place next to these rooms for easy access. The primary bedroom will make you feel right at home, with an attached primary bathroom and spacious walk-in closet. Each of our D.R. Horton homes has smart home technology built in. With the smart home technology, you'll never be far from home. Come say hello and see why you will want to make the Seabrook floorplan your new home!

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