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 1413 Las Palmas Cir, Beeville, TX, 78102 priced at $252,000 pairs $2,207/mo rent with $415/mo cash flow after a $1,233/mo payment. Total monthly income equals $2,207/mo, and annual cash flow comes to $4,985/yr on $83,538 invested. Return on cash invested is 25.88% in year one, and rental yield stands at 10.51% on a $252,000 basis. Equity gained on principal adds $1,626/yr, and 5% annual appreciation accumulates to $69,623 by year five. Five-year ROI measures 136.08% and total cumulative return in cash reaches $113,678. For financing, Ziffy Mortgage’s DSCR program evaluates $2,207/mo property income against a $1,233/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.29 Acres 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 |
|---|---|---|
| 2024-11-13 | Listed for sale | $252,000 |
| 2024-08-08 | Listing removed | N/A |
| 2024-07-31 | Listed for sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kegan Perez • MGM Real Estate, LLC
Mls Name: Bee County AOR
Mls ID: #113221
Disclaimer: Copyright Bee County Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
