Zip Code 76537 — Jarrell, TX
🟢GOOD— solid returnsC
Average
Moderate returns · Score: 54/100
Cap Rate
7.6%
Monthly Cash Flow
+$274
Median Home Price
$262,341
DSCR
1.20
Fair Market Rents
- Studio
- $1,530/mo
- 1 Bedroom
- $1,650/mo
- 2 Bedroom
- $1,940/mo
- 3 Bedroom
- $2,490/mo
- 4 Bedroom
- $2,860/mo
Investment Metrics
- Cap Rate
- 7.6%
- Cash-on-Cash Return
- 5.5%
- Price-to-Rent Ratio
- 8.8
- 1% Rule
- 0.95%
- Gross Rent Multiplier
- 8.8
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →