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 Beasley at 1040 Darst Rd, Beasley, TX, 77417 generates $2,611/mo in rent, after a $3,157/mo payment. Total monthly income is $2,611/mo. Return on cash invested sits at 8.89% in year one, and rental yield is 4.86% on a $645,000 entry. Equity gained on principal adds $4,162/yr, while 5% annual appreciation builds toward $178,202 over five years. Five-year ROI reaches 44.94% and total cumulative return in cash sums $95,356. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,611/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
10.64 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-06 | Price change | $645,000 |
| 2024-10-24 | Listed for sale | $795,000 |
| 2024-06-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $361,715 | -3.80% |
| 2023-02-13 | $6347.34 | 31.37% | $376,005 | 4.44% |
| 2022-02-13 | $4831.60 | -23.09% | $360,030 | 2.85% |
Listed by: Usman Toor • REALM Real Estate Professionals - West Houston
Mls Name: HAR
Mls Provider:
Mls ID: #52324949
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.
