221 Kings Row Ln, Jarrell, TX, 76537 | $387/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

221 Kings Row Ln, Jarrell, TX, 76537 | $387/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1945 sft

516 Cattle Queen Rd, Jarrell, TX, 76537

4 Bed
2 Bath
1600 sft

510 Bonzo Ct, Jarrell, TX, 76537

4 Bed
3 Bath
1802 sft

412 Texas Angel Way, Jarrell, TX, 76537

4 Bed
3 Bath
1802 sft

233 Tugboat Annie Way, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1230 sft

Cascade 1230 Plan, Cascade, Liberty Hill, TX, 78642

3 Bed
1 Bath
988 sft

903 W 18th St, Georgetown, TX, 78626

3 Bed
1 Bath
1569 sft

417 Northern Trl, Leander, TX, 78641

3 Bed
2 Bath
1293 sft

1520 Parkwood Dr, Leander, TX, 78641

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Jarrell at 221 Kings Row Ln, Jarrell, TX, 76537 uses $87,513 cash to close to unlock $4,642/yr annual cash flow and $387/mo monthly cash flow. Total monthly income runs $2,264/mo, and a $1,292/mo payment keeps the spread at $387/mo. Purchase price stands at $263,990, and rental yield measures 10.29% with $2,264/mo rent. Return on cash invested shows 25.21% in year one, and 5% annual appreciation builds toward $72,936 over five years. Five-year ROI reaches 132.49% and total cumulative return in cash records $115,942. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,264/mo property income covering a $1,292/mo payment rather than investor’s personal income.

Single Family

Built in 2025

5,662 sqft lot

$N/A/sqft

No HOA

More details about the property

The Whitetail - The first floor of this two-story home shares a spacious open layout between the kitchen, dining room and family room for easy entertaining. Upstairs are three secondary bedrooms, ideal for residents and overnight guests, surrounding a versatile loft that serves as an additional shared living space. An owner's suite sprawls across the rear of the second floor and enjoys an en-suite bathroom and a walk-in closet. Photos are for illustrative purposes only. Estimated Completion December 2025.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76537, Jarrell, TX area.

Housing Distribution

Housing Statistics

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