1123 Rustic Willow Dr, Beasley, TX, 77417 | $643/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

1123 Rustic Willow Dr, Beasley, TX, 77417 | $643/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1627 sft

10622 Summers Way, Beasley, TX, 77417

3 Bed
3 Bath
2386 sft

731 Blue Stone Dr, Beasley, TX, 77417

3 Bed
2 Bath
2517 sft

914 Blue Stone Dr, Beasley, TX, 77417

3 Bed
2 Bath
1627 sft

806 Heaven Dr, Beasley, TX, 77417

Nearby investment properties with comparable prices

3 Bed
2 Bath
1839 sft

502 Avenue G, El Campo, TX, 77437

4 Bed
2 Bath
2460 sft

1001 Divide St, El Campo, TX, 77437

3 Bed
2 Bath
1538 sft

1133 Kingston Dr, Wharton, TX, 77488

3 Bed
2 Bath
1560 sft

3024 Lamar Cir, El Campo, TX, 77437

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

Rental property for sale in Beasley at 1123 Rustic Willow Dr, Beasley, TX, 77417 generates $2,370/mo in rent and, after a $1,189/mo payment, leaves $643/mo in cash flow. Total monthly income is $2,370/mo, and annual cash flow is $7,711/yr on $80,521 invested. Return on cash invested sits at 29.49% in year one, and rental yield is 11.71% on a $242,900 entry. Equity gained on principal adds $1,567/yr, while 5% annual appreciation builds toward $67,109 over five years. Five-year ROI reaches 155.44% and total cumulative return in cash sums $125,161. 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 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests.

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