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 Lake Jackson at 111 Otter Trl, Lake Jackson, TX, 77566 priced at $407,500 pairs $3,240/mo rent with $342/mo cash flow after a $1,995/mo payment. Total monthly income equals $3,240/mo, and annual cash flow comes to $4,101/yr on $135,086 invested. Return on cash invested is 22.94% in year one, and rental yield stands at 9.54% on a $407,500 basis. Equity gained on principal adds $2,630/yr, and 5% annual appreciation accumulates to $112,585 by year five. Five-year ROI measures 120.33% and total cumulative return in cash reaches $162,547. For financing, Ziffy Mortgage’s DSCR program evaluates $3,240/mo property income against a $1,995/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
1.57 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shelly Sweeny • Better Homes and Gardens Real Estate Gary Greene - Sugar Land
Mls Name: HAR
Mls ID: #98338318
