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 245 Shale Dr, Jarrell, TX, 76537 at $235,000 posts ROI 22.26% with $153/mo cash flow from $2,039/mo rent. Total monthly income equals $2,039/mo, and annual cash flow records $1,834/yr on $77,903 to close. Return on cash invested measures 22.26% and rental yield reads 10.41% at the current $235,000. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,926 by year five. Five-year ROI prints 117.88% and total cumulative return in cash totals $91,828.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,039/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2006
6,359 sqft lot
$N/A/sqft
$21 monthly 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $235,000 |
| 2018-10-21 | Listing removed | $1,250 |
| 2018-10-19 | Listing removed | $179,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-11 | $6231.48 | -18.69% | $265,153 | -12.17% |
| 2022-04-11 | $7664.29 | 38.55% | $301,877 | 55.40% |
| 2021-04-11 | $5531.77 | 8.50% | $194,262 | 11.75% |
Listed by: Weldon Copeland • Rainbow Prop.
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #3795073
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-04-11 11:42:38 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
