Willie Plan, Canyon Ranch, Jarrell, TX, 76537 | $84/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

Willie Plan, Canyon Ranch, Jarrell, TX, 76537 | $84/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1411 sft

361 Rancho Del Cielo Loop, Jarrell, TX, 76537

3 Bed
2 Bath
1402 sft

125 Louisa Ln, Jarrell, TX, 76537

3 Bed
2 Bath
1411 sft

229 Kings Row Ln, Jarrell, TX, 76537

3 Bed
2 Bath
1200 sft

129 Louisa Ln, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1230 sft

112 Adze Dr, Liberty Hill, TX, 78642

2 Bed
1 Bath
931 sft

120 Plover Pass, Georgetown, TX, 78633

4 Bed
3 Bath
1945 sft

516 Cattle Queen Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1230 sft

128 Adze Dr, Liberty Hill, TX, 78642

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 Willie Plan, Canyon Ranch, Jarrell, TX, 76537 uses $88,809 cash to close to unlock $1,010/yr annual cash flow and $84/mo monthly cash flow. Total monthly income runs $2,039/mo, and a $1,311/mo payment keeps the spread at $84/mo. Purchase price stands at $267,900, and rental yield measures 9.13% with $2,039/mo rent. Return on cash invested shows 21.05% in year one, and 5% annual appreciation builds toward $74,016 over five years. Five-year ROI reaches 110.44% and total cumulative return in cash records $98,078. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,039/mo property income covering a $1,311/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$50 monthly HOA

More details about the property

The Willie plan at Canyon Ranch is a three-bedroom home designed for comfort, versatility, and style. The spacious master suite offers a peaceful escape, while the two additional bedrooms provide flexibility for a growing family, home office, or craft room. A large laundry room adds everyday convenience with extra space for storage and organization. Thoughtfully designed, the Willie provides a perfect canvas for turning this beautifully crafted space into your dream home. Whether you're entertaining or simply enjoying daily life, this home delivers the room you need with the features you'll love.

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