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 Lake Jackson at 103 Magnolia St, Lake Jackson, TX, 77566 listed at $205,000 pairs $1,835/mo rent with a $1,003/mo payment to leave $378/mo cash flow. Total monthly income runs $1,835/mo, and annual cash flow reaches $4,531/yr on $67,958 cash to close. Return on cash invested measures 26.58% in year one, and rental yield registers 10.74% at a $205,000 basis. Equity gained on principal adds $1,323/yr, and annual property appreciation at 5% supports $56,638 by year five. Five-year ROI tracks 139.83% and total cumulative return in cash totals $95,022. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,835/mo property income relative to a $1,003/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
10,014 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77566, Lake Jackson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,766 (100%) |
| Owner Occupied HU | 8,215 (59.7%) |
| Renter Occupied HU | 4,069 (29.6%) |
| Vacant Housing Units | 1,482 (10.8%) |
| Median Home Value | $285,479 |
| Average Home Value | $315,858 |
Residential
13,046
Single Family
9,719
Multi-Family
3,327
Businesses
1,090
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $205,000 |
| 2021-07-01 | Listing removed | N/A |
| 2021-05-15 | Pending sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $1702.93 | -7.39% | $156,500 | -3.93% |
| 2023-05-30 | $1838.74 | -34.02% | $162,896 | -2.92% |
| 2022-05-30 | $2787.02 | 26.62% | $167,790 | 78.16% |
Listed by: Sophia Mendoza • Mega Realty
Mls Name: HAR
Mls Provider:
Mls ID: #30356112
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
