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 Harrison Rd, Beeville, TX, 78102 offers $1,275/mo rent that, after a $644/mo payment, leaves $337/mo cash flow. Total monthly income is $1,275/mo, and annual cash flow is $4,043/yr on $43,592 cash. Return on cash invested measures 29.18% in year one, and rental yield stands at 11.63% at a $131,500 entry. Equity gained on principal adds $849/yr while 5% annual appreciation compounds into $36,331 by year five. Five-year ROI records 153.84% and total cumulative return in cash reaches $67,062. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,275/mo property income versus a $644/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
0.70 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 |
|---|---|---|
| 2025-05-19 | Listing removed | $157,000 |
| 2025-05-16 | Pending sale | $157,000 |
| 2025-03-08 | Price change | $157,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $2214.12 | 18.45% | $131,500 | 15.00% |
| 2023-06-26 | $1869.19 | N/A | $114,350 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
