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 Beeville at 1102 E Fannin St, Beeville, TX, 78102 generates $2,231/mo in rent and, after a $1,199/mo payment, leaves $489/mo in cash flow. Total monthly income is $2,231/mo, and annual cash flow is $5,867/yr on $81,218 invested. Return on cash invested sits at 27.13% in year one, and rental yield is 10.93% on a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 142.79% and total cumulative return in cash sums $115,968. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,231/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
10,585 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 |
|---|---|---|
| 2024-10-19 | Price change | $245,000 |
| 2024-08-02 | Price change | $249,000 |
| 2024-06-29 | Price change | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2547.71 | -18.10% | $161,520 | 30.80% |
| 2022-10-23 | $3110.91 | N/A | $123,490 | 26.81% |
| 2021-10-23 | N/A | N/A | $97,380 | 13.55% |
Listed by: Norma Garza • MGM Real Estate, LLC
Mls Name: Bee County AOR
Mls ID: #113068
Disclaimer: Copyright Bee County Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
