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 1107 Willow, Jourdanton, TX, 78026 with 5% annual appreciation on a $160,000 basis while $2,332/mo rent supports operations. Total monthly income totals $2,332/mo and a $783/mo payment preserves $1,191/mo for cash returns. Annual cash flow comes to $14,287/yr on $53,040 deployed, and return on cash invested reaches 46.85% in year one. Equity gained on principal adds $1,032/yr, and five-year appreciation sums $44,205 alongside rental yield of 17.49%. Five-year ROI measures 248.58% and total cumulative return in cash totals $131,846.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,332/mo property income versus a $783/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 |
|---|---|---|
| 2025-05-28 | Price change | $160,000 |
| 2025-05-05 | Listed for sale | $180,000 |
| 2024-08-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $2700.51 | -3.54% | $120,180 | -0.61% |
| 2023-06-26 | $2799.51 | -3.52% | $120,920 | 5.96% |
| 2022-06-26 | $2901.77 | 39.47% | $114,120 | 28.78% |
Listed by: Donna Blue • Dowdy Real Estate, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1863808
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.
