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% |
Rental property for sale in Jourdanton at 1104 WALNUT, Jourdanton, TX, 78026 generates $2,042/mo in rent and, after a $979/mo payment, leaves $620/mo in cash flow. Total monthly income is $2,042/mo, and annual cash flow is $7,436/yr on $66,300 invested. Return on cash invested sits at 31.12% in year one, and rental yield is 12.25% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 164.19% and total cumulative return in cash sums $108,860. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,042/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
10,018 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 |
|---|---|---|
| 2024-12-10 | Price change | $200,000 |
| 2024-12-02 | Price change | $189,900 |
| 2024-11-16 | Price change | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $114,300 | -0.09% |
| 2023-12-27 | $2648.56 | -3.64% | $114,400 | 5.83% |
| 2022-12-27 | $2748.69 | 8.10% | $108,100 | 16.45% |
Listed by: Susana Williams • White Line Realty LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1821156
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.
