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 222 Kings Row Ln, Jarrell, TX, 76537 with 5% annual appreciation on a $215,900 basis while $2,264/mo rent supports operations. Total monthly income totals $2,264/mo and a $1,057/mo payment preserves $728/mo for cash returns. Annual cash flow comes to $8,741/yr on $71,571 deployed, and return on cash invested reaches 32.12% in year one. Equity gained on principal adds $1,393/yr, and five-year appreciation sums $59,649 alongside rental yield of 12.58%. Five-year ROI measures 169.57% and total cumulative return in cash totals $121,364.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,264/mo property income versus a $1,057/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 |
|---|---|---|
| 2025-09-28 | Listing removed | $217,890 |
| 2025-09-23 | Price change | $217,890 |
| 2025-09-19 | Price change | $235,690 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
