904 W Walton St, Beeville, TX, 78102 | $1,077/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

904 W Walton St, Beeville, TX, 78102 | $1,077/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2363 sft

25006 Tuckers Trl, Mathis, TX, 78368

Airbnb Potential+ 1 more

3 Bed
2 Bath
1298 sft

676 Fm 534, Sandia, TX, 78383

3 Bed
2 Bath
1611 sft

102 Vista 8 Ln, Sandia, TX, 78383

3 Bed
1 Bath
1320 sft

141 Horseshoe Clf, Mathis, TX, 78383

Nearby investment properties with comparable prices

3 Bed
1 Bath
1040 sft

1403 W Hefferman, Beeville, TX, 78102

2 Bed
2 Bath
1200 sft

2405 Cox St, Beeville, TX, 78102

4 Bed
2 Bath
1568 sft

215 Harrison Rd, Beeville, TX, 78102

3 Bed
2 Bath
1200 sft

21826 CR 798, Mathis, TX, 78368

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Beeville at 904 W Walton St, Beeville, TX, 78102 earns $1,077/mo cash flow from $2,251/mo rent with a $808/mo payment. Total monthly income totals $2,251/mo, and annual cash flow totals $12,927/yr on $54,698 capital. ROI tracks 43.54% on current figures, and rental yield reads 16.37% at a $165,000 purchase. Equity gained on principal adds $1,065/yr, and 5% annual appreciation supports $45,586 over five years. Five-year ROI reaches 230.86% and total cumulative return in cash sums $126,275. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,251/mo property income instead of your personal income.

Single Family

Built in 1984

0.26 Acres lot

$N/A/sqft

No HOA

More details about the property

This is a very nice home in a nice neighborhood. The property has been refurbished and being used as a rental at this time. It is a brick veneer home on a concrete slab on a good size lot. The potential for improvements is good as an investments property or to live in.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78102, Beeville, TX area.

Housing Distribution

Housing Statistics

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