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 205 E Elliott St, Beeville, TX, 78102 generates $2,491/mo in rent and, after a $734/mo payment, leaves $1,425/mo in cash flow. Total monthly income is $2,491/mo, and annual cash flow is $17,094/yr on $49,725 invested. Return on cash invested sits at 54.29% in year one, and rental yield is 19.93% on a $150,000 entry. Equity gained on principal adds $968/yr, while 5% annual appreciation builds toward $41,442 over five years. Five-year ROI reaches 288.42% and total cumulative return in cash sums $143,418. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,491/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
0.48 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 |
|---|---|---|
| 2024-08-04 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $878.66 | 0.20% | $38,140 | 9.57% |
| 2022-08-14 | $876.93 | N/A | $34,810 | 47.75% |
| 2021-08-14 | N/A | N/A | $23,560 | 12.51% |
Listed by: Gail Medina • Intero River Oaks Office
Mls Name: HAR
Mls Provider:
Mls ID: #86248285
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
