1006 Whispering Winds Dr, Beasley, TX, 77417 | $929/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

1006 Whispering Winds Dr, Beasley, TX, 77417 | $929/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2490 sft

1106 Oriole Ln, Wharton, TX, 77488

3 Bed
3 Bath
2658 sft

3898 County Road 135 Rd, Wharton, TX, 77488

4 Bed
4 Bath
2558 sft

10947 Bright Beacon Dr, Beasley, TX, 77417

5 Bed
4 Bath
3295 sft

6510 Fm 3012 Rd, Wharton, TX, 77488

Nearby investment properties with comparable prices

4 Bed
2 Bath
1931 sft

709 Bob O Link Ln, Wharton, TX, 77488

3 Bed
3 Bath
2397 sft

902 Avenue I St, El Campo, TX, 77437

3 Bed
2 Bath
1863 sft

726 Whispering Winds, Beasley, TX, 77417

3 Bed
2 Bath
2200 sft

738 Mockingbird Psge, Beasley, TX, 77417

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

Rental property for sale in Beasley at 1006 Whispering Winds Dr, Beasley, TX, 77417 priced at $323,900 converts $3,232/mo rent into $929/mo cash flow after a $1,585/mo obligation. Total monthly income equals $3,232/mo, and annual cash flow totals $11,148/yr on $107,373 invested. Return on cash invested prints 30.29% in year one, and rental yield reads 11.97% against a $323,900 entry. Equity gained on principal adds $2,090/yr, while 5% annual appreciation compiles into $89,488 by year five. Five-year ROI reaches 159.76% and total cumulative return in cash sums $171,543. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,232/mo property income covering a $1,585/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Move-in ready and loaded with upgrades, the Starling by LGI Homes offers abundant space and storage. This gorgeous two-story home provides a true retreat for families, showcasing two separate entertaining spaces with an expansive family room downstairs and spacious game room upstairs. The bright and open chef-ready kitchen offers an abundance of beautiful wood cabinets and granite countertops in addition to a full suite of Whirlpool appliances including a refrigerator. Homeowners will love the private, master suite with its separate vanity, glass-enclosed shower and large walk-in closet. Additionally, the Starling comes standard with a large covered front porch and back patio, a fully fenced back yard and professional front yard landscaping.

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