113 Hawkins LnJarrellTX76537
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Jarrell at 113 Hawkins Ln, Jarrell, TX, 76537 generates $2,503/mo in rent and, after a $1,317/mo payment, leaves $505/mo in cash flow. Total monthly income is $2,503/mo, and annual cash flow is $6,059/yr on $89,207 invested. Return on cash invested sits at 26.7% in year one, and rental yield is 11.16% on a $269,100 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation builds toward $74,347 over five years. Five-year ROI reaches 140.88% and total cumulative return in cash sums $125,671. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,503/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
6,926 sqft lot
$N/A/sqft
$24 monthly HOA
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 |
Housing Distribution
Address Breakdown
Residential
7,662
Single Family
7,389
Multi-Family
273
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices