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 430 Walnut St, Lake Jackson, TX, 77566 generates $2,524/mo in rent and, after a $1,321/mo payment, leaves $605/mo in cash flow. Total monthly income is $2,524/mo, and annual cash flow is $7,257/yr on $89,472 invested. Return on cash invested sits at 28.02% in year one, and rental yield is 11.22% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 147.54% and total cumulative return in cash sums $132,006. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,524/mo property income rather than buyer’s personal income.
Single Family
Built in 1991
0.26 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 |
|---|---|---|
| 2025-03-20 | Listed for sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-20 | $3220.99 | 11.84% | $245,982 | 10.00% |
| 2023-03-20 | $2880.04 | -17.07% | $223,620 | 10.00% |
| 2022-03-20 | $3472.92 | -0.84% | $203,291 | 10.00% |
Listed by: Shellie Dow • Coldwell Banker Ultimate
Mls Name: HAR
Mls Provider:
Mls ID: #40962313
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.
