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 205 Denson Ln #8D, Jarrell, TX, 76537 listed at $225,000 pairs $1,798/mo rent with a $1,101/mo payment to leave $198/mo cash flow. Total monthly income runs $1,798/mo, and annual cash flow reaches $2,379/yr on $74,588 cash to close. Return on cash invested measures 23.1% in year one, and rental yield registers 9.59% at a $225,000 basis. Equity gained on principal adds $1,452/yr, and annual property appreciation at 5% supports $62,163 by year five. Five-year ROI tracks 121.19% and total cumulative return in cash totals $90,393. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,798/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2018
7,840 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Genie Cox • Investment Realty
Mls Name: Unlock MLS
Mls ID: #8141502
