Trinity Plan, Hunters Glen, Jarrell, TX, 76537 | $1,143/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

Trinity Plan, Hunters Glen, Jarrell, TX, 76537 | $1,143/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
2 Bath
2893 sft

4105 Val Verde Dr, Georgetown, TX, 78628

- Bed
2 Bath
3030 sft

106 Lakeview Ln, Georgetown, TX, 78633

4 Bed
5 Bath
3163 sft

117 Lotus Cv, Georgetown, TX, 78628

4 Bed
3 Bath
2112 sft

101 Rough Creek Rd, Georgetown, TX, 78628

Nearby investment properties with comparable prices

4 Bed
3 Bath
2312 sft

Idalou Plan, Highland Village, Georgetown, TX, 78633

4 Bed
3 Bath
2570 sft

Raven Plan, Lariat, Liberty Hill, TX, 78642

4 Bed
3 Bath
2513 sft

Trinity Plan, Hunters Glen, Jarrell, TX, 76537

4 Bed
2 Bath
1815 sft

1500 Chapel Ranch Rd, Georgetown, TX, 78628

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 Trinity Plan, Hunters Glen, Jarrell, TX, 76537 with 5% annual appreciation on a $386,990 basis while $3,895/mo rent supports operations. Total monthly income totals $3,895/mo and a $1,894/mo payment preserves $1,143/mo for cash returns. Annual cash flow comes to $13,718/yr on $128,287 deployed, and return on cash invested reaches 30.6% in year one. Equity gained on principal adds $2,497/yr, and five-year appreciation sums $106,918 alongside rental yield of 12.08%. Five-year ROI measures 161.41% and total cumulative return in cash totals $207,071.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,895/mo property income versus a $1,894/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Our grandest home in the Cobalt Series, the Trinity floor plan boasts an impressive two-story floor plan that is sure to suit most any lifestyle.. Upon entry, you are first greeted by the private study room that also has the option of transforming into a fifth bedroom if you would rather have the space for more guests to visit. Next, you will find the access to your convenient downstairs powder room, a walk-in utility room, as well as the entry to your two-and-a-half-car garage. Needing more storage for another car? Opt to swap your standard two-car garage for a sizable three-car garage! Down the hall, you will reach the heart of your home - the massive, two-story family room with soaring ceilings and consisting of plenty of natural light. Opening up to the family room is the convenient adjoined kitchen and breakfast area with access to your optional extended covered patio. Your elegant kitchen comes fully equipped with industry-leading appliances, sleek granite countertops with a ceramic tile backsplash, designer light fixtures, and the option to put in an island and extra cabinets if you desire more counterspace. With features like these, you will want to cook every meal! Completing the first floor is your secluded Master suite with your master bathroom containing the cultured marble countertops with option of dual vanities, a shower/bathtub enclosure, and a huge walk- in closet. Upgrade your bathroom space to include a master luxury bath with stand alone shower or a master

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