1014 Beaumont StHarlingenTX78550
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Harlingen at 1014 Beaumont St, Harlingen, TX, 78550 uses $57,350 cash to close to unlock $1,134/yr annual cash flow and $95/mo monthly cash flow. Total monthly income runs $1,325/mo, and a $847/mo payment keeps the spread at $95/mo. Purchase price stands at $173,000, and rental yield measures 9.19% with $1,325/mo rent. Return on cash invested shows 21.89% in year one, and 5% annual appreciation builds toward $47,797 over five years. Five-year ROI reaches 114.67% and total cumulative return in cash records $65,763. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,325/mo property income covering a $847/mo payment rather than investor’s personal income.
Single Family
Built in 2023
5,348 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78550, Harlingen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,670 (100%) |
| Owner Occupied HU | 10,629 (46.9%) |
| Renter Occupied HU | 9,732 (42.9%) |
| Vacant Housing Units | 2,309 (10.2%) |
| Median Home Value | $143,489 |
| Average Home Value | $174,244 |
Housing Distribution
Address Breakdown
Residential
20,733
Single Family
17,132
Multi-Family
3,601
Businesses
2,347
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices