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% |
Investment property for sale in Beasley at 1010 Whispering Winds Dr, Beasley, TX, 77417 earns $240/mo cash flow from $2,648/mo rent with a $1,580/mo payment. Total monthly income totals $2,648/mo, and annual cash flow totals $2,875/yr on $107,041 capital. ROI tracks 22.59% on current figures, and rental yield reads 9.84% at a $322,900 purchase. Equity gained on principal adds $2,084/yr, and 5% annual appreciation supports $89,211 over five years. Five-year ROI reaches 118.93% and total cumulative return in cash sums $127,310. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,648/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$1,352 annually HOA
Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.
| 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 |
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listed for sale | $322,900 |
| 2025-06-17 | Listing removed | $322,900 |
| 2025-06-05 | Price change | $2,775 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $821.09 | N/A | $49,200 | N/A |
Listed by: Jack Lipar • LGI Homes
Mls Name: HAR
Mls Provider:
Mls ID: #74930233
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
