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 5928 Chaparral Trl #TRAIL`, Beeville, TX, 78102 priced at $250,000 pairs $3,406/mo rent with $1,628/mo cash flow after a $1,224/mo payment. Total monthly income equals $3,406/mo, and annual cash flow comes to $19,534/yr on $82,875 invested. Return on cash invested is 43.48% in year one, and rental yield stands at 16.35% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 230.44% and total cumulative return in cash reaches $190,978. For financing, Ziffy Mortgage’s DSCR program evaluates $3,406/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
2.02 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 |
|---|---|---|
| 2024-12-15 | Listed for sale | $250,000 |
| 2024-11-29 | Listing removed | $250,000 |
| 2024-11-13 | Price change | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Beverly Landrum • South Texas Land and Home
Mls Name: Bee County AOR
Mls ID: #113077
Disclaimer: Copyright Bee County Association of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
