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 Eagle Lake at 118 Laughlin Rd, Eagle Lake, TX, 77434 priced at $345,000 converts $2,438/mo rent into after a $1,689/mo obligation. Total monthly income equals $2,438/mo. Return on cash invested prints 19.74% in year one, and rental yield reads 8.48% against a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation compiles into $95,317 by year five. Five-year ROI reaches 103.2% and total cumulative return in cash sums $118,024. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,438/mo property income covering a $1,689/mo payment, not borrower’s personal income.
Single Family
Built in 1975
0.87 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 |
|---|---|---|
| 2025-03-12 | Listed for sale | $345,000 |
| 2022-06-30 | Sold | N/A |
| 2022-05-22 | Pending sale | $364,875 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | N/A | N/A | $326,590 | 10.00% |
| 2023-03-12 | $5213.18 | -10.65% | $296,900 | 6.84% |
| 2022-03-12 | $5834.74 | -4.28% | $277,900 | N/A |
Listed by: Penny Henske • Tri-County Realty, LLC - Double G Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #12684836
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.
