




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 By Appointment Only? 316 Lt Rusty Dr #8U78SC, Jarrell, TX, 76537 listed at $272,400 pairs $2,188/mo rent with a $1,333/mo payment to leave $251/mo cash flow. Total monthly income runs $2,188/mo, and annual cash flow reaches $3,014/yr on $90,301 cash to close. Return on cash invested measures 23.25% in year one, and rental yield registers 9.64% at a $272,400 basis. Equity gained on principal adds $1,758/yr, and annual property appreciation at 5% supports $75,259 by year five. Five-year ROI tracks 122% and total cumulative return in cash totals $110,171. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,188/mo property income relative to a $1,333/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| 2025-04-01 | Listing removed | $299,990 |
| 2024-01-13 | Listed for sale | $299,990 |
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