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 228 Dirty Harry Dr, Jarrell, TX, 76537 offers $2,039/mo rent that, after a $1,265/mo payment, leaves $201/mo cash flow. Total monthly income is $2,039/mo, and annual cash flow is $2,412/yr on $85,690 cash. Return on cash invested measures 22.72% in year one, and rental yield stands at 9.47% at a $258,491 entry. Equity gained on principal adds $1,668/yr while 5% annual appreciation compounds into $71,416 by year five. Five-year ROI records 119.2% and total cumulative return in cash reaches $102,144. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,039/mo property income versus a $1,265/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $258,491 |
| 2025-01-09 | Listing removed | $240,990 |
| 2024-12-19 | Listed for sale | $240,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
