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 124 Rooster Way, Jarrell, TX, 76537 priced at $287,000 converts $2,264/mo rent into $203/mo cash flow after a $1,405/mo obligation. Total monthly income equals $2,264/mo, and annual cash flow totals $2,434/yr on $95,141 invested. Return on cash invested prints 22.47% in year one, and rental yield reads 9.47% against a $287,000 entry. Equity gained on principal adds $1,852/yr, while 5% annual appreciation compiles into $79,293 by year five. Five-year ROI reaches 117.85% and total cumulative return in cash sums $112,126. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,264/mo property income covering a $1,405/mo payment, not borrower’s personal income.
Single Family
Built in 2022
5,018 sqft lot
$N/A/sqft
$20 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 |
|---|---|---|
| 2025-05-10 | Listed for sale | $287,000 |
| 2025-04-16 | Listing removed | $289,000 |
| 2024-08-30 | Listed for sale | $289,000 |
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
