10902 Bonfire Trl, Beasley, TX, 77417 | 8.04% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10902 Bonfire Trl, Beasley, TX, 77417 | 8.04% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1308 sft

812 Merry Ln, Wharton, TX, 77488

3 Bed
2 Bath
1248 sft

128 Mays St, Wharton, TX, 77488

3 Bed
1 Bath
2032 sft

9431 Iago St, Boling, TX, 77420

3 Bed
2 Bath
1309 sft

707 Betty St, El Campo, TX, 77437

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

532 County Road 224, Wharton, TX, 77488

3 Bed
2 Bath
1332 sft

610 E West St, El Campo, TX, 77437

3 Bed
2 Bath
1588 sft

10931 Bright Beacon Dr, Beasley, TX, 77417

3 Bed
2 Bath
1526 sft

10950 Tawny Ridge Dr, 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 10902 Bonfire Trl, Beasley, TX, 77417 generates $1,809/mo in rent, after a $1,322/mo payment. Total monthly income is $1,809/mo. Return on cash invested sits at 18.41% in year one, and rental yield is 8.04% on a $270,000 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,596 over five years. Five-year ROI reaches 96.06% and total cumulative return in cash sums $85,981. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,809/mo property income rather than buyer’s personal income.

Single Family

Built in 2023

7,522 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautiful single-story home in the sought-after Emberly Subdivision featuring an inviting open-concept layout with 4 bedrooms and 2 full bathrooms. The kitchen offers granite countertops, a large island, custom backsplash, pendant lighting, and energy-efficient stainless steel appliances including an electric range, dishwasher, and exterior-vented micro hood. Durable vinyl plank flooring flows throughout, complemented by LED lighting and stylish matte black fixtures. The spacious primary suite boasts a walk-in closet and dual sinks. Enjoy ceiling fans in the living room and primary bedroom, a tankless gas water heater, high-efficiency low-E tilt-in windows, and an upgraded HVAC system. Step outside to a covered patio overlooking the fully sodded, fenced backyard with a sprinkler systemideal for entertaining. Sitting on an oversized lot, this home also offers a two-car garage with automatic opener and excellent curb appeal.

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