The 1363 Plan, Eastern Wells, Jarrell, TX, 76537 | $1,129/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

The 1363 Plan, Eastern Wells, Jarrell, TX, 76537 | $1,129/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2748 sft

413 Ridgecrest Rd, Georgetown, TX, 78628

4 Bed
2 Bath
2211 sft

4149 Presidio Ln, Round Rock, TX, 78681

4 Bed
4 Bath
3200 sft

1625 Stinnett Dr, Leander, TX, 78641

4 Bed
3 Bath
2798 sft

347 Westbury Ln, Georgetown, TX, 78633

Nearby investment properties with comparable prices

3 Bed
2 Bath
1602 sft

216 Brickyard Ln, Jarrell, TX, 76537

Durbin Plan, Eastwood at Sonterra : Cottage Collection

3 Bed
2 Bath
1440 sft

Durbin Plan, Eastwood at Sonterra : Cottage Collection, Jarrell, TX, 76537

3 Bed
2 Bath
1548 sft

Plan 1548 Plan, Sonterra - Cool Water, Jarrell, TX, 76537

2 Bed
2 Bath
1330 sft

282 Whispering Wind Dr, 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

Investment property for sale in Jarrell at The 1363 Plan, Eastern Wells, Jarrell, TX, 76537 offers a 13.48% rental yield on a $273,900 purchase with $3,077/mo rent. Total monthly income registers $3,077/mo, and a $1,341/mo payment leaves $1,129/mo available for distribution. Annual cash flow reaches $13,546/yr on $90,798 to close, and return on cash invested stands at 34.83% in year one. Equity gained on principal adds $1,767/yr while 5% annual appreciation supports $75,674 over five years. Portfolio math shows five-year ROI at 184.06% and total cumulative return in cash at $167,126. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,077/mo property income against a $1,341/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details!This charming 3 bedroom, 2 bath home is spacious with a versatile design! Featuring a foyer and galley way entrance, this home feels elegant and special immediately upon your entrance. Some of our favorite things about this floor plan are its large primary bedroom, which includes a massive closet, and enough space for a sitting area in front of the window beaming with natural light. This home is great for entertaining, with so much counter space and its separate formal dining room that flows seamlessly into the kitchen.

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