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 Beeville at 1003 E Randall St, Beeville, TX, 78102 with 5% annual appreciation on a $219,000 basis while $1,892/mo rent supports operations. Total monthly income totals $1,892/mo and a $1,072/mo payment preserves $335/mo for cash returns. Annual cash flow comes to $4,015/yr on $72,599 deployed, and return on cash invested reaches 25.44% in year one. Equity gained on principal adds $1,413/yr, and five-year appreciation sums $60,506 alongside rental yield of 10.37%. Five-year ROI measures 133.73% and total cumulative return in cash totals $97,089.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,892/mo property income versus a $1,072/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in N/A
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78102, Beeville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,895 (100%) |
| Owner Occupied HU | 4,742 (53.3%) |
| Renter Occupied HU | 2,799 (31.5%) |
| Vacant Housing Units | 1,354 (15.2%) |
| Median Home Value | $137,047 |
| Average Home Value | $178,028 |
Residential
8,474
Single Family
8,110
Multi-Family
364
Businesses
668
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Listed for sale | $219,000 |
| 2023-09-27 | Listing removed | N/A |
| 2023-05-15 | Price change | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $82,920 | N/A |
| 2023-02-12 | $1910.30 | 1.17% | $82,920 | 10.63% |
| 2022-02-12 | $1888.12 | N/A | $74,950 | 13.22% |
Listed by: Beverly Landrum • South Texas Land and Home
Mls Name: Bee County AOR
Mls ID: #113260
Disclaimer: Copyright Bee County Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
