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 1119 Moonlight Trace Dr, Beasley, TX, 77417 listed at $280,900 pairs $2,370/mo rent with a $1,375/mo payment to leave $372/mo cash flow. Total monthly income runs $2,370/mo, and annual cash flow reaches $4,468/yr on $93,118 cash to close. Return on cash invested measures 24.71% in year one, and rental yield registers 10.12% at a $280,900 basis. Equity gained on principal adds $1,813/yr, and annual property appreciation at 5% supports $77,607 by year five. Five-year ROI tracks 129.83% and total cumulative return in cash totals $120,891. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,370/mo property income relative to a $1,375/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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: Jack Lipar • LGI Homes
Mls Name: HAR
Mls ID: #28643060
