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 105 Maybelline Rd, Jarrell, TX, 76537 priced at $324,990 converts $3,407/mo rent into $1,062/mo cash flow after a $1,591/mo obligation. Total monthly income equals $3,407/mo, and annual cash flow totals $12,747/yr on $107,734 invested. Return on cash invested prints 31.74% in year one, and rental yield reads 12.58% against a $324,990 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,789 by year five. Five-year ROI reaches 167.67% and total cumulative return in cash sums $180,634. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,407/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,967 sqft lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2024-07-19 | Listed for sale | $324,990 |
| 2024-04-10 | Pending sale | $324,990 |
| 2024-02-16 | Listed for sale | $324,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Desmond Graham • The Graham Team
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #552221
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2024 Central Texas MLS, All Rights Reserved.
