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 128 McNamara Ct, Jarrell, TX, 76537 priced at $296,470 converts $2,039/mo rent into after a $1,451/mo obligation. Total monthly income equals $2,039/mo. Return on cash invested prints 19.06% in year one, and rental yield reads 8.25% against a $296,470 entry. Equity gained on principal adds $1,913/yr, while 5% annual appreciation compiles into $81,909 by year five. Five-year ROI reaches 99.52% and total cumulative return in cash sums $97,808. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,039/mo property income covering a $1,451/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-09-18 | Listed for sale | $296,470 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
