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 111 Kings Row Ln, Jarrell, TX, 76537 offers $1,363/mo rent that, after a $994/mo payment. Total monthly income is $1,363/mo. Return on cash invested measures 18.47% in year one, and rental yield stands at 8.06% at a $202,990 entry. Equity gained on principal adds $1,310/yr while 5% annual appreciation compounds into $56,082 by year five. Five-year ROI records 96.39% and total cumulative return in cash reaches $64,859. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,363/mo property income versus a $994/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christopher Marti • Marti Realty Group
Mls Name: Unlock MLS
Mls ID: #6535511
