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 123 S Yaupon St, Lake Jackson, TX, 77566 with 5% annual appreciation on a $209,000 basis while $1,963/mo rent supports operations. Total monthly income totals $1,963/mo and a $1,023/mo payment preserves $477/mo for cash returns. Annual cash flow comes to $5,721/yr on $69,284 deployed, and return on cash invested reaches 28.17% in year one. Equity gained on principal adds $1,349/yr, and five-year appreciation sums $57,743 alongside rental yield of 11.27%. Five-year ROI measures 148.35% and total cumulative return in cash totals $102,782.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,963/mo property income versus a $1,023/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1960
8,703 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $209,000 |
| 2024-09-17 | Listing removed | $188,900 |
| 2024-09-05 | Pending sale | $188,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $797.24 | 22.11% | $191,665 | 10.00% |
| 2023-05-03 | $652.90 | -55.40% | $174,241 | 10.00% |
| 2022-05-03 | $1463.83 | 5.75% | $158,401 | 10.00% |
Listed by: Sherry Fell • The Affinity Group Realty & Co.
Mls Name: HAR
Mls Provider:
Mls ID: #75373459
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.
