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 Port Lavaca at 126 Marshall Johnson Ave N, Port Lavaca, TX, 77979 generates $1,496/mo in rent and, after a $688/mo payment, leaves $497/mo in cash flow. Total monthly income is $1,496/mo, and annual cash flow is $5,959/yr on $46,576 invested. Return on cash invested sits at 32.7% in year one, and rental yield is 12.78% on a $140,500 entry. Equity gained on principal adds $907/yr, while 5% annual appreciation builds toward $38,818 over five years. Five-year ROI reaches 172.72% and total cumulative return in cash sums $80,447. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,496/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
8,485 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77979, Port Lavaca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,582 (100%) |
| Owner Occupied HU | 4,338 (57.2%) |
| Renter Occupied HU | 1,774 (23.4%) |
| Vacant Housing Units | 1,470 (19.4%) |
| Median Home Value | $157,511 |
| Average Home Value | $203,426 |
Residential
6,993
Single Family
6,417
Multi-Family
576
Businesses
738
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listing removed | $149,900 |
| 2025-04-15 | Pending sale | $149,900 |
| 2024-07-03 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1772.60 | 2.29% | $128,040 | 0.68% |
| 2023-06-25 | $1732.95 | 25.80% | $127,170 | 44.17% |
| 2022-06-25 | $1377.59 | -1.74% | $88,210 | 7.93% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
