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 403 N Avenue D #N, Beeville, TX, 78102 priced at $120,000 pairs $1,074/mo rent with $221/mo cash flow after a $587/mo payment. Total monthly income equals $1,074/mo, and annual cash flow comes to $2,652/yr on $39,780 invested. Return on cash invested is 26.58% in year one, and rental yield stands at 10.74% on a $120,000 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,154 by year five. Five-year ROI measures 139.78% and total cumulative return in cash reaches $55,603. For financing, Ziffy Mortgage’s DSCR program evaluates $1,074/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
0.35 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 |
|---|---|---|
| 2025-01-21 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Dirks • Beevillehome Real Estate
Mls Name: Bee County AOR
Mls ID: #113290
Disclaimer: Copyright Bee County Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
