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 1113 Ibis Falls Loop, Jarrell, TX, 76537 generates $3,420/mo in rent and, after a $1,566/mo payment, leaves $1,071/mo in cash flow. Total monthly income is $3,420/mo, and annual cash flow is $12,847/yr on $106,080 invested. Return on cash invested sits at 32.02% in year one, and rental yield is 12.83% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 169.32% and total cumulative return in cash sums $179,619. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,420/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
6,507 sqft lot
$N/A/sqft
$29 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 |
|---|---|---|
| 2024-05-21 | Listed for sale | $320,000 |
| 2023-07-05 | Listing removed | N/A |
| 2023-06-22 | Listed for rent | $2,075 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $5853.49 | -32.54% | $301,009 | -17.66% |
| 2022-08-16 | $8676.40 | 33.10% | $365,561 | 59.69% |
| 2021-08-16 | $6518.81 | 9.75% | $228,923 | 13.04% |
Listed by: Esmeralda Colon-zuniga • Safeco, REALTORS
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #4958456
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-08-15 19:06:27 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](/info/mls-disclaimers/#mls_27)
