1403 Las Palmas Cir, Beeville, TX, 78102 | $1,290/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1403 Las Palmas Cir, Beeville, TX, 78102 | $1,290/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1792 sft

185 Harrison Rd, Beeville, TX, 78102

3 Bed
2 Bath
1510 sft

802 W Huntington St, Beeville, TX, 78102

4 Bed
2 Bath
1568 sft

215 Harrison Rd, Beeville, TX, 78102

- Bed
- Bath
- sft

122 County Road 380, George West, TX, 78022

Nearby investment properties with comparable prices

4 Bed
2 Bath
2215 sft

510 E Inez St, Beeville, TX, 78102

4 Bed
2 Bath
2200 sft

501 E Randall, Beeville, TX, 78102

3 Bed
4 Bath
2630 sft

4734 North St #181, Beeville, TX, 78102

4 Bed
2 Bath
2280 sft

316 County Road 175, Sandia, TX, 78383

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Beeville at 1403 Las Palmas Cir, Beeville, TX, 78102 offers $3,565/mo rent that, after a $1,566/mo payment, leaves $1,290/mo cash flow. Total monthly income is $3,565/mo, and annual cash flow is $15,476/yr on $106,080 cash. Return on cash invested measures 34.5% in year one, and rental yield stands at 13.37% at a $320,000 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,410 by year five. Five-year ROI records 182.3% and total cumulative return in cash reaches $193,383. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,565/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1974

10,018 sqft lot

$N/A/sqft

No HOA

More details about the property

Spacious home with lots of extras! Solar Power and reverse osmoses water system included- Living room with dining area and French doors to enclosed back patio which opens out to a nice open concrete patio and yard with St Augustine grass and fenced yard; gallery kitchen with double sink, disposal, cooktop, vent hood, wall oven & microwave, room for double door refrigerator with ice maker capabilities. Breakfast room is off entry and next to kitchen. Hallway leads to three bedrooms, including a master bedroom with large den with hot tub, wood burning fireplace and a wet bar! The master bathroom has a room sized walk in closet with built-ins. House has Saltillo tile and Laminate wood-type flooring. Garage is attached with workshop area.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78102, Beeville, TX area.

Housing Distribution

Housing Statistics

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