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% |
Total monthly income runs $3,619/mo, and annual cash flow reaches $18,080/yr on $98,454 cash to close. Return on cash invested measures 38.27% in year one, and rental yield registers 14.62% at a $296,995 basis. Equity gained on principal adds $1,916/yr, and annual property appreciation at 5% supports $82,054 by year five. Five-year ROI tracks 202.54% and total cumulative return in cash totals $199,408. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,619/mo property income relative to a $1,454/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-10-18 | Price change | $296,995 |
| 2023-08-26 | Price change | $306,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A
