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 Fraser Plan, Seasons at Calumet II, Jarrell, TX, 76537 uses $101,104 cash to close to unlock $13,979/yr annual cash flow and $1,165/mo monthly cash flow. Total monthly income runs $3,334/mo, and a $1,493/mo payment keeps the spread at $1,165/mo. Purchase price stands at $304,990, and rental yield measures 13.12% with $3,334/mo rent. Return on cash invested shows 33.74% in year one, and 5% annual appreciation builds toward $84,263 over five years. Five-year ROI reaches 178.18% and total cumulative return in cash records $180,151. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,334/mo property income covering a $1,493/mo payment rather than investor’s personal income.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-05-31 | Listed for sale | $304,990 |
| 2024-05-17 | Listing removed | N/A |
| 2024-03-06 | Price change | $304,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A
