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 159 Millers Loop, Jarrell, TX, 76537 offers $2,130/mo rent that, after a $1,290/mo payment, leaves $76/mo cash flow. Total monthly income is $2,130/mo, and annual cash flow is $913/yr on $87,344 cash. Return on cash invested measures 20.95% in year one, and rental yield stands at 9.7% at a $263,480 entry. Equity gained on principal adds $1,700/yr while 5% annual appreciation compounds into $72,795 by year five. Five-year ROI records 110.62% and total cumulative return in cash reaches $96,618. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,130/mo property income versus a $1,290/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
5,924 sqft lot
$N/A/sqft
$24 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 |
|---|---|---|
| 2025-07-01 | Listing removed | $278,000 |
| 2024-07-19 | Listed for sale | $278,000 |
| 2020-08-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $6243.95 | -5.52% | $263,480 | -6.30% |
| 2023-10-09 | $6608.68 | -21.00% | $281,203 | -14.66% |
| 2022-10-09 | $8365.47 | 37.47% | $329,495 | 54.18% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
