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% |
Investment property for sale in Jarrell at 153 Honey Bee Rd, Jarrell, TX, 76537 uses $72,930 cash to close to unlock $5,692/yr annual cash flow and $474/mo monthly cash flow. Total monthly income runs $2,039/mo, and a $1,077/mo payment keeps the spread at $474/mo. Purchase price stands at $220,000, and rental yield measures 11.12% with $2,039/mo rent. Return on cash invested shows 27.71% in year one, and 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 145.95% and total cumulative return in cash records $106,439. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,039/mo property income covering a $1,077/mo payment rather than investor’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 |
|---|---|---|
| 2025-09-30 | Listing removed | $235,680 |
| 2025-09-09 | Pending sale | $235,680 |
| 2025-08-26 | Price change | $235,680 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
