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 512 Barbary Coast Ln, Jarrell, TX, 76537 generates $2,246/mo in rent and, after a $1,294/mo payment, leaves $366/mo in cash flow. Total monthly income is $2,246/mo, and annual cash flow is $4,391/yr on $87,649 invested. Return on cash invested sits at 24.92% in year one, and rental yield is 10.19% on a $264,400 entry. Equity gained on principal adds $1,706/yr, while 5% annual appreciation builds toward $73,049 over five years. Five-year ROI reaches 130.91% and total cumulative return in cash sums $114,739. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,246/mo property income rather than buyer’s personal income.
Home Type Unknown
Built in N/A
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 |
|---|---|---|
| 2025-07-01 | Listing removed | $270,000 |
| 2025-06-11 | Listing removed | $1,700 |
| 2025-05-12 | Listed for rent | $1,700 |
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
