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% |
Investment property for sale in Beasley at 1102 Arbor Dr, Beasley, TX, 77417 earns $422/mo cash flow from $3,296/mo rent with a $1,978/mo payment. Total monthly income totals $3,296/mo, and annual cash flow totals $5,068/yr on $133,949 capital. ROI tracks 23.69% on current figures, and rental yield reads 9.79% at a $404,070 purchase. Equity gained on principal adds $2,607/yr, and 5% annual appreciation supports $111,637 over five years. Five-year ROI reaches 124.35% and total cumulative return in cash sums $166,570. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,296/mo property income instead of your personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jimmy Franklin • Davidson Homes
Mls Name: HAR
Mls ID: #88151226
