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% |
Total monthly income runs $1,700/mo, and a $1,860/mo payment. Purchase price stands at $380,000, and rental yield measures 5.37% with $1,700/mo rent. Return on cash invested shows 8.92% in year one, and 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 45.61% and total cumulative return in cash records $57,457. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,700/mo property income covering a $1,860/mo payment rather than investor’s personal income.
Single Family
Built in N/A
0.28 Acres 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $380,000 |
| 2024-12-02 | Listing removed | $45,000 |
| 2024-10-10 | Price change | $52,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $8127.33 | 389.11% | $410,544 | 398.86% |
| 2023-04-30 | $1661.65 | 1027.08% | $82,296 | 178.97% |
| 2022-04-30 | $147.43 | -77.02% | $29,500 | N/A |
Listed by: Juan Barron • Reimage Properties & Investments, LLC.
Mls Name: HAR
Mls Provider:
Mls ID: #52970572
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.
