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 113 Texas Angel Way #K5VFR4, Jarrell, TX, 76537 priced at $201,000 pairs $1,955/mo rent with $525/mo cash flow after a $984/mo payment. Total monthly income equals $1,955/mo, and annual cash flow comes to $6,305/yr on $66,632 invested. Return on cash invested is 29.37% in year one, and rental yield stands at 11.67% on a $201,000 basis. Equity gained on principal adds $1,297/yr, and 5% annual appreciation accumulates to $55,533 by year five. Five-year ROI measures 154.82% and total cumulative return in cash reaches $103,162. For financing, Ziffy Mortgage’s DSCR program evaluates $1,955/mo property income against a $984/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A 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 |
|---|---|---|
| 2025-03-06 | Listing removed | $225,990 |
| 2024-06-18 | Price change | $225,990 |
| 2024-06-04 | Price change | $224,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
