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 246 Kings Row Ln, Jarrell, TX, 76537 offers a 11.32% rental yield on a $239,900 purchase with $2,264/mo rent. Total monthly income registers $2,264/mo, and a $1,174/mo payment leaves $558/mo available for distribution. Annual cash flow reaches $6,699/yr on $79,527 to close, and return on cash invested stands at 28.33% in year one. Equity gained on principal adds $1,548/yr while 5% annual appreciation supports $66,280 over five years. Portfolio math shows five-year ROI at 149.26% and total cumulative return in cash at $118,699. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,264/mo property income against a $1,174/mo payment rather than investor’s personal income documents like 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 |
|---|---|---|
| 2025-10-05 | Listing removed | $242,290 |
| 2025-10-03 | Price change | $242,290 |
| 2025-09-30 | Price change | $253,490 |
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
