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 1115 Moonlight Trace Dr, Beasley, TX, 77417 offers a 10.23% rental yield on a $277,900 purchase with $2,370/mo rent. Total monthly income registers $2,370/mo, and a $1,360/mo payment leaves $281/mo available for distribution. Annual cash flow reaches $3,376/yr on $92,124 to close, and return on cash invested stands at 23.57% in year one. Equity gained on principal adds $1,793/yr while 5% annual appreciation supports $76,779 over five years. Portfolio math shows five-year ROI at 124.28% and total cumulative return in cash at $114,489. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,370/mo property income against a $1,360/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
$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 |
|---|---|---|
| 2025-11-19 | Listed for sale | $277,900 |
| 2025-11-18 | Listing removed | $277,900 |
| 2025-10-15 | Listed for rent | $2,340 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-17 | N/A | N/A | $49,200 | N/A |
| 2024-12-17 | $821.09 | N/A | $49,200 | N/A |
Listed by: Jack Lipar • LGI Homes
Mls Name: HAR
Mls Provider:
Mls ID: #49477604
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.
