10411 Birds Nest DrBeasleyTX77417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Beasley at 10411 Birds Nest Dr, Beasley, TX, 77417 generates $2,274/mo in rent and, after a $1,277/mo payment, leaves $418/mo in cash flow. Total monthly income is $2,274/mo, and annual cash flow is $5,022/yr on $86,518 invested. Return on cash invested sits at 25.71% in year one, and rental yield is 10.46% on a $260,990 entry. Equity gained on principal adds $1,684/yr, while 5% annual appreciation builds toward $72,107 over five years. Five-year ROI reaches 135.2% and total cumulative return in cash sums $116,968. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,274/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices