The Gage (801) Plan, Eastern WellsJarrellTX76537
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
Rental property for sale in Jarrell at The Gage (801) Plan, Eastern Wells, Jarrell, TX, 76537 generates $1,916/mo in rent and, after a $1,199/mo payment, leaves $174/mo in cash flow. Total monthly income is $1,916/mo, and annual cash flow is $2,087/yr on $81,214 invested. Return on cash invested sits at 22.48% in year one, and rental yield is 9.38% on a $244,990 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation builds toward $67,686 over five years. Five-year ROI reaches 117.82% and total cumulative return in cash sums $95,685. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,916/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No 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
