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 Jourdanton at 1102 MAGNOLIA ST, Jourdanton, TX, 78026 offers a 9.24% rental yield on a $138,000 purchase with $1,063/mo rent. Total monthly income registers $1,063/mo, and a $675/mo payment leaves $82/mo available for distribution. Annual cash flow reaches $985/yr on $45,747 to close, and return on cash invested stands at 22.06% in year one. Equity gained on principal adds $890/yr while 5% annual appreciation supports $38,127 over five years. Portfolio math shows five-year ROI at 115.72% and total cumulative return in cash at $52,938. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,063/mo property income against a $675/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2013
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78026, Jourdanton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,599 (100%) |
| Owner Occupied HU | 1,738 (66.9%) |
| Renter Occupied HU | 621 (23.9%) |
| Vacant Housing Units | 240 ( 9.2%) |
| Median Home Value | $181,538 |
| Average Home Value | $208,628 |
Residential
2,371
Single Family
2,339
Multi-Family
32
Businesses
290
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Price change | $138,000 |
| 2024-10-31 | Price change | $145,000 |
| 2023-02-10 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $20,250 | N/A |
| 2023-02-12 | $468.82 | -8.95% | $20,250 | N/A |
| 2022-02-12 | $514.91 | 17.64% | $20,250 | 26.72% |
Listed by: Donna Blue • Dowdy Real Estate, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1820021
Disclaimer: IDX information is provided exclusively for 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.
