Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Jarrell at 100 Tugboat Annie Way, Jarrell, TX, 76537 offers $2,090/mo rent that, after a $1,297/mo payment. Total monthly income is $2,090/mo. Return on cash invested measures 18.55% in year one, and rental yield stands at 9.46% at a $265,000 entry. Equity gained on principal adds $1,710/yr while 5% annual appreciation compounds into $73,215 by year five. Five-year ROI records 98.29% and total cumulative return in cash reaches $86,343. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,090/mo property income versus a $1,297/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
5,662 sqft lot
$N/A/sqft
$100 monthly HOA
Neighborhood data shown for ZIP Code: 76537, Jarrell, TX area.
| 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 |
Residential
7,662
Single Family
7,389
Multi-Family
273
Businesses
333
Date | Event | Price |
|---|---|---|
| 2025-08-13 | Listed for sale | $265,000 |
| 2025-07-22 | Listing removed | $209,900 |
| 2025-07-16 | Listed for sale | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $6862.64 | N/A | $262,303 | N/A |
Listed by: Chad Sellers • Texas Property Shop
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #5212523
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-08-13 08:41:33 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
