1003 Nunez, Beasley, TX, 77417 | $101/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

1003 Nunez, Beasley, TX, 77417 | $101/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1152 sft

323 Agnes St, El Campo, TX, 77437

3 Bed
2 Bath
1519 sft

2004 Willow Bend Rd, Wharton, TX, 77488

3 Bed
3 Bath
1549 sft

316 Greely St, El Campo, TX, 77437

3 Bed
2 Bath
1400 sft

718 E Columbus Dr, Wharton, TX, 77488

Nearby investment properties with comparable prices

4 Bed
3 Bath
1954 sft

104 Stran St, Wharton, TX, 77488

3 Bed
2 Bath
1978 sft

121 Evans St, Wharton, TX, 77488

3 Bed
2 Bath
1411 sft

203 Brandi Dr, Wharton, TX, 77488

3 Bed
2 Bath
1402 sft

115 Brandi Dr, Wharton, TX, 77488

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 Beasley at 1003 Nunez, Beasley, TX, 77417 uses $64,643 cash to close to unlock $1,209/yr annual cash flow and $101/mo monthly cash flow. Total monthly income runs $1,487/mo, and a $954/mo payment keeps the spread at $101/mo. Purchase price stands at $195,000, and rental yield measures 9.15% with $1,487/mo rent. Return on cash invested shows 21.78% in year one, and 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 114.09% and total cumulative return in cash records $73,750. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,487/mo property income covering a $954/mo payment rather than investor’s personal income.

Single Family

Built in 2011

0.51 Acres lot

$N/A/sqft

No HOA

More details about the property

Enjoy peaceful country living in this inviting 3-bedroom, 2-bath mobile home situated on 0.5 acres in the City of Kendleton, Texas. This well-maintained home features an open-concept layout with a spacious living room, a bright kitchen with plenty of cabinetry, and a comfortable dining area ideal for everyday living. The primary suite includes a private bathroom, while the two additional bedrooms offer versatility for family, guests, or a home office. Large windows bring in abundant natural light, creating a warm and welcoming feel throughout the home. Step outside and take advantage of your half-acre lot, offering ample space for outdoor activities, gardening, pets, or future additions like a workshop or deck. The property provides the perfect blend of privacy and potential. Conveniently located near Highway 59, this home offers easy access to Rosenberg, Richmond, Sugar Land, and the greater Houston metro while still giving you the tranquility of small-town living.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,226 (100%)
Owner Occupied HU	917 (74.8%)
Renter Occupied HU	217 (17.7%)
Vacant Housing Units	92 ( 7.5%)
Median Home Value	$205,519
Average Home Value	$274,526