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 902 E Inez, Beeville, TX, 78102 generates $2,291/mo in rent and, after a $1,419/mo payment, leaves $229/mo in cash flow. Total monthly income is $2,291/mo, and annual cash flow is $2,750/yr on $96,135 invested. Return on cash invested sits at 22.77% in year one, and rental yield is 9.48% on a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 119.42% and total cumulative return in cash sums $114,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,291/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.40 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alexandra Reason • Coldwell Banker Pacesetter
Mls Name: LERA MLS
Mls ID: #1906282
