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 Eagle Lake at 104 W State St, Eagle Lake, TX, 77434 earns $333/mo cash flow from $3,515/mo rent with a $2,190/mo payment. Total monthly income totals $3,515/mo, and annual cash flow totals $3,996/yr on $148,346 capital. ROI tracks 22.6% on current figures, and rental yield reads 9.43% at a $447,500 purchase. Equity gained on principal adds $2,888/yr, and 5% annual appreciation supports $123,636 over five years. Five-year ROI reaches 118.52% and total cumulative return in cash sums $175,825. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,515/mo property income instead of your personal income.
Single Family
Built in 1912
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77434, Eagle Lake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,884 (100%) |
| Owner Occupied HU | 1,235 (65.6%) |
| Renter Occupied HU | 421 (22.3%) |
| Vacant Housing Units | 228 (12.1%) |
| Median Home Value | $103,906 |
| Average Home Value | $165,146 |
Residential
1,724
Single Family
1,721
Multi-Family
3
Businesses
224
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Price change | $447,500 |
| 2024-11-29 | Price change | $469,000 |
| 2024-11-02 | Listed for sale | $497,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $93,840 | 11.89% |
| 2023-02-13 | $1919.39 | 22.87% | $83,870 | 34.04% |
| 2022-02-13 | $1562.19 | 1.77% | $62,570 | 3.30% |
Listed by: Penny Henske • Tri-County Realty, LLC - Double G Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #65559800
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.
