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 Pt Lavaca at 123 W Aimable St, Pt Lavaca, TX, 77979 priced at $269,100 converts $2,250/mo rent into $336/mo cash flow after a $1,317/mo obligation. Total monthly income equals $2,250/mo, and annual cash flow totals $4,038/yr on $89,207 invested. Return on cash invested prints 24.44% in year one, and rental yield reads 10.03% against a $269,100 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,347 by year five. Five-year ROI reaches 128.35% and total cumulative return in cash sums $114,499. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,250/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 2023
5,741 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 |
|---|---|---|
| 2024-12-05 | Price change | $269,100 |
| 2024-03-18 | Listed for sale | $275,000 |
| 2024-03-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $2615.17 | 861.46% | $119,720 | 843.42% |
| 2023-06-25 | $272.00 | -9.02% | $12,690 | N/A |
| 2022-06-25 | $298.98 | -65.96% | $12,690 | -63.74% |
What's Special
Pull Down Stairs
Listed by: Russell Cain • Russell Cain Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #537381
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
