1106 Rustic Willow Dr, Beasley, TX, 77417 | $386/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

1106 Rustic Willow Dr, Beasley, TX, 77417 | $386/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1539 sft

909 County Road 479, El Campo, TX, 77437

3 Bed
2 Bath
1680 sft

6109 County Road 225, Hungerford, TX, 77435

2 Bed
2 Bath
1524 sft

696 Tammy St, Boling, TX, 77420

5 Bed
5 Bath
2352 sft

401 Pecan St, Wharton, TX, 77488

Nearby investment properties with comparable prices

2 Bed
2 Bath
2016 sft

706 Fahrenthold St, El Campo, TX, 77437

4 Bed
3 Bath
1891 sft

124 Nicholas Rd, Wharton, TX, 77488

4 Bed
2 Bath
2386 sft

712 Fahrenthold St, El Campo, TX, 77437

Littleton Plan, Wharton Lakes : Watermill Collection

4 Bed
3 Bath
1891 sft

Littleton Plan, Wharton Lakes : Watermill Collection, Wharton, TX, 77488

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 1106 Rustic Willow Dr, Beasley, TX, 77417 uses $85,527 cash to close to unlock $4,633/yr annual cash flow and $386/mo monthly cash flow. Total monthly income runs $2,221/mo, and a $1,263/mo payment keeps the spread at $386/mo. Purchase price stands at $258,000, and rental yield measures 10.33% with $2,221/mo rent. Return on cash invested shows 25.33% in year one, and 5% annual appreciation builds toward $71,281 over five years. Five-year ROI reaches 133.15% and total cumulative return in cash records $113,882. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,221/mo property income covering a $1,263/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Better than new and ready nowwhy wait to build! This Lennar one-story home, completed in August 2024, features an open kitchen concept that flows into the living area, perfect for entertaining or everyday living. With 3 bedrooms, a fenced backyard, and an extended patio already in place, this home offers comfort and convenience without the hassle of starting from scratch. Located in the vibrant Emberly community, residents enjoy resort-style amenities including a pool, playgrounds, fitness center, volleyball, and pickleball courts. Just off U.S. 59, youll be minutes from H-E-B, Walmart, Target, plus plenty of dining, shopping, and recreation in Rosenberg and East Bernard. Zoned to Lamar Consolidated ISD, this home delivers the lifestyle you wantbetter than new and move-in ready today.

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