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% |
Rental property for sale in Beasley at 1713 Meyer Rd, Beasley, TX, 77417 priced at $460,000 converts $1,880/mo rent into after a $2,251/mo obligation. Total monthly income equals $1,880/mo. Return on cash invested prints 8.97% in year one, and rental yield reads 4.9% against a $460,000 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation compiles into $127,090 by year five. Five-year ROI reaches 45.38% and total cumulative return in cash sums $69,193. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,880/mo property income covering a $2,251/mo payment, not borrower’s personal income.
Single Family
Built in 2001
2.08 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 |
|---|---|---|
| 2024-12-13 | Listed for sale | $460,000 |
| 2024-12-11 | Pending sale | $460,000 |
| 2024-11-08 | Price change | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $287,352 | 0.11% |
| 2023-02-13 | $5604.40 | 20.08% | $287,048 | -6.34% |
| 2022-02-13 | $4667.04 | -2.86% | $306,490 | 27.32% |
Listed by: Slate Dylla • JPAR-The Sears Group
Mls Name: HAR
Mls Provider:
Mls ID: #97825886
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.
