10422 Birds Nest Dr, Beasley, TX, 77417 | $354/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

10422 Birds Nest Dr, Beasley, TX, 77417 | $354/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1643 sft

1203 Edgebrook Dr, El Campo, TX, 77437

4 Bed
2 Bath
1670 sft

1107 Rustic Willow Dr, Beasley, TX, 77417

4 Bed
3 Bath
2066 sft

10931 Tawny Ridge Dr, Beasley, TX, 77417

4 Bed
2 Bath
1670 sft

1130 Rustic Willow Dr, Beasley, TX, 77417

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

532 County Road 224, Wharton, TX, 77488

3 Bed
2 Bath
1970 sft

930 Heaven Dr, Beasley, TX, 77417

3 Bed
2 Bath
1332 sft

610 E West St, El Campo, TX, 77437

3 Bed
2 Bath
1713 sft

512 Town And Country Dr, El Campo, TX, 77437

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 10422 Birds Nest Dr, Beasley, TX, 77417 offers a 10.11% rental yield on a $270,000 purchase with $2,274/mo rent. Total monthly income registers $2,274/mo, and a $1,322/mo payment leaves $354/mo available for distribution. Annual cash flow reaches $4,242/yr on $89,505 to close, and return on cash invested stands at 24.65% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,596 over five years. Portfolio math shows five-year ROI at 129.49% and total cumulative return in cash at $115,897. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,274/mo property income against a $1,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

NEW! Lennar CORE COTTAGE COLLECTION "MORROW" Plan with Brick Elevation "J4" in Emberly! This new two-story home boasts a spacious and modern design. On the first floor, a flexible open-concept floorplan combines the kitchen, living and dining areas, and the luxurious owners suite is tucked into a private rear corner with a spa-inspired bathroom and walk-in closet. On the second floor, three secondary bedrooms surround a versatile loft for convenient shared 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