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 10902 Tawny Rdg, Beasley, TX, 77417 generates $2,370/mo in rent and, after a $1,440/mo payment, leaves $165/mo in cash flow. Total monthly income is $2,370/mo, and annual cash flow is $1,984/yr on $97,509 invested. Return on cash invested sits at 21.94% in year one, and rental yield is 9.67% on a $294,145 entry. Equity gained on principal adds $1,898/yr, while 5% annual appreciation builds toward $81,267 over five years. Five-year ROI reaches 115.51% and total cumulative return in cash sums $112,630. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,370/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
4,800 sqft 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 |
|---|---|---|
| 2024-11-26 | Listed for sale | $294,145 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Heather Chavez • Realty ONE Group Iconic
Mls Name: HAR
Mls Provider:
Mls ID: #49636384
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.
