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 Port Aransas at 269 Beachwalk Ln, Port Aransas, TX, 78373 generates $3,598/mo in rent, after a $7,024/mo payment. Total monthly income is $3,598/mo. Return on cash invested sits at 3.03% in year one, and rental yield is 3.01% on a $1,435,000 entry. Equity gained on principal adds $9,260/yr, while 5% annual appreciation builds toward $396,464 over five years. Five-year ROI reaches 13.55% and total cumulative return in cash sums $62,980. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,598/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
7,806 sqft lot
$N/A/sqft
$100 monthly HOA
Neighborhood data shown for ZIP Code: 78373, Port Aransas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,617 (100%) |
| Owner Occupied HU | 1,209 (21.5%) |
| Renter Occupied HU | 407 ( 7.2%) |
| Vacant Housing Units | 4,001 (71.2%) |
| Median Home Value | $491,147 |
| Average Home Value | $604,986 |
Residential
2,142
Single Family
2,142
Multi-Family
0
Businesses
403
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $1,435,000 |
| 2025-02-12 | Listing removed | $1,600,000 |
| 2024-10-07 | Price change | $1,600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $23972.09 | 8.75% | $1,864,582 | 6.89% |
| 2023-04-18 | $22043.27 | -8.36% | $1,744,324 | 12.07% |
| 2022-04-18 | $24055.20 | 55.89% | $1,556,421 | 61.71% |
Listed by: Grayson Armstrong • United Real Estate
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #457880
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-04-18 05:51:25 PDT. 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.
