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 1138 Wildflower Way Dr, Beasley, TX, 77417 at $259,990 posts ROI 25.53% with $404/mo cash flow from $2,366/mo rent. Total monthly income equals $2,366/mo, and annual cash flow records $4,848/yr on $86,187 to close. Return on cash invested measures 25.53% and rental yield reads 10.92% at the current $259,990. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,830 by year five. Five-year ROI prints 134.85% and total cumulative return in cash totals $116,222.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,366/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
6,020 sqft 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 |
|---|---|---|
| 2024-10-01 | Price change | $259,990 |
| 2024-08-01 | Price change | $264,990 |
| 2024-06-06 | Price change | $284,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Jimmy Franklin • Davidson Homes
Mls Name: HAR
Mls Provider:
Mls ID: #21429790
Disclaimer: Copyright 2024, 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.
