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 229 Night Riders Way, Jarrell, TX, 76537 generates $2,234/mo in rent and, after a $1,180/mo payment, leaves $520/mo in cash flow. Total monthly income is $2,234/mo, and annual cash flow is $6,235/yr on $79,925 invested. Return on cash invested sits at 27.71% in year one, and rental yield is 11.12% on a $241,100 entry. Equity gained on principal adds $1,556/yr, while 5% annual appreciation builds toward $66,611 over five years. Five-year ROI reaches 145.91% and total cumulative return in cash sums $116,616. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,234/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
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 |
|---|---|---|
| 2025-09-08 | Listing removed | $245,000 |
| 2025-07-22 | Price change | $245,000 |
| 2025-07-11 | Price change | $264,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
