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 1811 Beasley West End Rd, Beasley, TX, 77417 priced at $385,900 converts $2,836/mo rent into $92/mo cash flow after a $1,889/mo obligation. Total monthly income equals $2,836/mo, and annual cash flow totals $1,099/yr on $127,926 invested. Return on cash invested prints 20.77% in year one, and rental yield reads 8.82% against a $385,900 entry. Equity gained on principal adds $2,490/yr, while 5% annual appreciation compiles into $106,617 by year five. Five-year ROI reaches 108.66% and total cumulative return in cash sums $139,001. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,836/mo property income covering a $1,889/mo payment, not borrower’s personal income.
Single Family
Built in 1928
1.75 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 |
|---|---|---|
| 2025-05-20 | Listed for sale | $385,900 |
| 2025-05-06 | Listing removed | $405,000 |
| 2025-03-23 | Price change | $405,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $379.45 | 21.78% | $185,433 | 10.00% |
| 2023-05-20 | $311.58 | 117.51% | $168,575 | 10.00% |
| 2022-05-20 | $143.25 | -32.47% | $153,250 | 10.00% |
Listed by: Elaine Marie Cantu • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #79549634
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.
