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 202 N Cantu St, Beeville, TX, 78102 priced at $139,900 converts $3,130/mo rent into $2,135/mo cash flow after a $685/mo obligation. Total monthly income equals $3,130/mo, and annual cash flow totals $25,619/yr on $46,377 invested. Return on cash invested prints 75.15% in year one, and rental yield reads 26.85% against a $139,900 entry. Equity gained on principal adds $903/yr, while 5% annual appreciation compiles into $38,652 by year five. Five-year ROI reaches 400.29% and total cumulative return in cash sums $185,643. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,130/mo property income covering a $685/mo payment, not borrower’s personal income.
Single Family
Built in 1935
1.81 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 |
|---|---|---|
| 2023-12-01 | Listed for sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2018-08-14 | N/A | N/A | $5,590 | N/A |
| 2017-08-14 | N/A | N/A | $5,590 | -13.33% |
| 2016-08-14 | N/A | N/A | $6,450 | N/A |
Listed by: Kim Erwin • KW Coastal Bend - Island
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #431084
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
