502 Jones Beach Cv · Jarrell, TX 76537

$211,499

4 bd · 2.5 ba · 1,692 sqft · SingleFamily · 4 Days on market

Built 2026 Good condition Est $244k · 13% under

---

Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• ARV discount +13.4/15.0
• Cash flow +13.3/30.0
• DSCR +4.0/10.0
• Condition / age +4.0/5.0
• 1% rule +3.7/10.0
• Livability +3.6/5.0
• Rent growth +2.1/5.0
• Schools +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks

This new two-story home features a comfortable first-level owner's suite, complete with a full bathroom and walk-in closet to create a luxurious retreat. A nearby open-concept layout provides simple transitions and multitasking. Three additional bedrooms can be found on the second floor next to a versatile and inviting loft area.

Key facts

• Full bathroom
• Walk-in closet
• Versatile loft area

Tags

• FIRST-LEVEL OWNER'S SUITE
• FULL BATHROOM
• WALK-IN CLOSET
• OPEN-CONCEPT LAYOUT
• VERSATILE LOFT AREA

Property features AI

Finance

• Financial info: List price $212,999

Exterior

• Parking: 2 total parking spaces; 2-car garage
• Home design: Single-family home (Tilley plan)
• Exterior features: Living area approximately 1692; Address: 502 Jones Beach Cv, Georgetown, TX 76537

Interior

• Bedrooms: 4 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom (2.5 total)
• Interior features: Spec home (Tilley plan); Active listing

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $211k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-1 ($-14/yr) — negative.
• To cash-flow at today's rent, offer at most $211k (0.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (12.6% below list).
• Recommended offer: $185k (12.6% below list) — sets the bar for 1% rule.
• Cap rate 6.3% vs local median 4.7% in Jarrell — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 71/100 on livability (#313 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: schools F, amenities F, commute F.
• Jarrell ISD (rural): math 19% / reading 28% proficiency, ranked #713 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents soft (-1.7%/yr); 773 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 7,543 units permitted in Williamson County in 2024 (1,425 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Williamson County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Recommended offer $184,865 (12.6% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.87% ✗
• Cap rate: 6.29%
• Cash-on-cash: -0.02%
• DSCR: 1.00
• GRM: 9.5

CMA / ARV

• ARV (on-the-fly): $243,648
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
506 Jones Beach Cv	0.01mi	4/2.0	1,600 (-5%)	1mo	$236,990	$148	88
527 Jones Beach Cv	0.07mi	4/2.0	1,600 (-5%)	1mo	$230,990	$144	85
436 Jones Beach Ln	0.12mi	4/2.0	1,600 (-5%)	1mo	$236,990	$148	83
533 Jones Beach Cv	0.07mi	4/2.0	1,575 (-7%)	2mo	$246,990	$157	82
269 Kings Row Ln	0.03mi	4/2.5	1,867 (+10%)	0mo	$226,999	$122	81
245 Kings Row Ln	0.07mi	4/2.5	1,867 (+10%)	1mo	$252,990	$136	78
409 Jones Beach Ln	0.15mi	4/2.5	1,867 (+10%)	1mo	$236,999	$127	75
125 Texas Angel Way	0.08mi	4/2.0	1,897 (+12%)	2mo	$228,990	$121	72
112 Texas Angel Way	0.13mi	4/2.0	1,897 (+12%)	1mo	$229,990	$121	71
433 Jones Beach Ln	0.12mi	4/2.0	1,483 (-12%)	1mo	$208,999	$141	71
417 Jones Beach Ln	0.14mi	4/2.0	1,483 (-12%)	1mo	$220,990	$149	70
405 Jones Beach Ln	0.17mi	4/2.0	1,483 (-12%)	1mo	$212,990	$144	69

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -19.8%
• Equity multiple: 0.33×
• Total profit: $-39,737
• Equity at exit: $31,535

10-year hold

• IRR: -20.8%
• Equity multiple: 0.06×
• Total profit: $-55,524
• Equity at exit: $18,287

Cash invested: $59,220 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 76537

• Home prices YoY: -14.4%
• Rents YoY: -1.7%
• Active inventory: 773
• Price-to-rent: 9.5×

Monthly cashflow live

• Estimated rent: $1,849 high
• Mortgage (P&I): −$1,109
• Tax est. 1.5%: −$264 /mo · $3,172/yr
• Insurance: −$88
• HOA: −$0
• Vacancy / Maint / Mgmt: −$388
• Net cashflow: $-1

Break-even live

Break-even rent $1,850

Max offer price $211,327

Occupancy floor 95%

Sensitivity live

Price	-10% $145	-5% $72	+0% $-1	+5% $-74	+10% $-147
Rent	-10% $-147	-5% $-74	+0% $-1	+5% $72	+10% $145
Rate	-1.0pp $105	-0.5pp $53	base $-1	+0.5pp $-56	+1.0pp $-112

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $52,875
• Closing costs: $6,345
• Reserves months: —
• Total cash needed: —

Rent comps 12 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
337 Rancho del Cielo Loop Georgetown, TX	3.0	2.0	1411	$1,535	$1.09	21d	1	0.09mi
133 Texas Angel Way Jarrell, TX	3.0	2.0	1230	$1,500	$1.22	24d	1	0.11mi
136 Texas Angel Way Jarrell, TX	3.0	2.0	1450	$1,495	$1.03	44d	1	0.13mi
136 Texas Angel Way Jarrell, TX	3.0	2.0	1450	$1,550	$1.07	5d	1	0.13mi
516 Rancho del Cielo Loop Jarrell, TX	3.0	2.0	1274	$1,700	$1.33	44d	1	0.15mi
112 Texas Angel Way Jarrell, TX	4.0	2.0	1897	$1,890	$1.00	18d	1	0.15mi
544 Rancho del Cielo Loop Georgetown, TX	4.0	2.0	1606	$1,800	$1.12	44d	1	0.18mi
564 Rancho del Cielo Loop Jarrell, TX	3.0	2.0	1266	$1,600	$1.26	3d	1	0.20mi
128 Hasty Heart Ct Jarrell, TX	4.0	2.0	1606	$1,775	$1.11	18d	1	0.27mi
856 Rancho del Cielo Loop Jarrell, TX	3.0	2.0	1447	$1,600	$1.11	44d	1	0.29mi
253 Tugboat Annie Way Jarrell, TX	3.0	2.0	1380	$1,495	$1.08	15d	1	0.38mi
100 Tugboat Annie WAY Jarrell, TX	4.0	2.5	1984	$1,799	$0.91	44d	1	0.38mi

Listing history 5 events

1. 2026-06-04
   pricedays on market $211,499 Active 4 DOM
2. 2026-06-03
   days on market $212,999 Active 3 DOM
3. 2026-06-02
   days on market $212,999 Active 2 DOM
4. 2026-05-31
   remarks 331-char remark
5. 2026-05-31
   listed $212,999 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $22,184
• − Mortgage interest: −$11,847
• − Property taxes: −$3,172
• − Insurance: −$1,057
• − Repairs & maintenance: −$1,775
• − Management: −$1,775
• − Depreciation: −$6,153
• Taxable loss: −$3,596
• Est. tax savings @ 24.0%: +$863
• After-tax cash flow: $849/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This two-story home is in good condition with a modern and well-maintained interior and exterior. It offers a comfortable living space with a luxurious owner's suite and an open-concept layout. The property is ready for immediate occupancy and can be further enhanced with minor updates to increase its value.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
• Resale Updating the flooring in the bathrooms — Modern flooring can improve the overall look and feel of the bathrooms.
• Resale Upgrading the kitchen appliances — Newer appliances can attract more buyers and renters.
• Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers and renters.
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics. ↑
• Resale Updating the flooring in the bathrooms — Modern flooring can improve the overall look and feel of the bathrooms. ↑
• Resale Upgrading the kitchen appliances — Newer appliances can attract more buyers and renters. ↑
• Both Adding smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers and renters. ↑
• Both Landscaping improvements — Enhanced landscaping can improve curb appeal and attract more buyers and renters. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Jarrell ISD
• NCES district ID: 4824600
• Math proficiency: 19% ▼ -18.00%
• Reading proficiency: 28% ▼ -5.00%
• Median HH income: $57,132
• Composite: 21.47/100
• National rank: #8335
• State rank: #713 of 826 in TX

Livability — Jarrell

• Score: 71/100
• State rank: #313
• US rank: #7020

Category grades

Amenities F Commute F Cost of living A Crime A Employment A+ Housing A+ Health & safety B User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Williamson County · 680,029 people
• City population: 16,272
• Metro: Austin-Round Rock-Georgetown, TX
• Population (ZIP): 16,272
• Household income: $98,199
• Rent vs Own: 20.5% rent · 79.5% own
• Severe rent burden: 225.0

Population outlook (Williamson County) Hauer SSP2

• Today (2025): 699,027 people
• By 2030: 795,537 · +13.8%
• By 2040: 990,683 · +41.7%
• By 2050: 1,184,292 · +69.4%
• By 2075: 1,623,825 · +132.3%
• By 2100: 1,924,153 · +175.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.63)
• Race & ethnicity: White 48% Hispanic / Latino 36% Two or more races 14% Black 7% Asian 4%
• Hispanic origin (detail): Mexican 30% Puerto Rican 5%
• Common ancestry: Romanian 3% Italian 2% Slovak 1%
• Foreign-born: 13% · Canada, Vietnam
• Languages at home: 69% English-only · Spanish 26% Chinese 2% French/Haitian/Cajun 1%

Political lean MEDSL · Williamson

• 2024 margin: Toss-up / Even · D 48.0% · R 50.4% · Other 1.6%
• 2008→2024 swing: +10.6pp toward D · 2008: -13.0pp · 2024: -2.5pp
• All cycles: 2024: R+2.5 2020: D+1.4 2016: R+9.9 2012: R+21.5 2008: R+13.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -31.03%
• Current HPI: 184.8935
• Rent YoY: ▼ -1.73%
• Metro: Austin-Round Rock-Georgetown, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B