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 Brenham at 2109 Beazley St, Brenham, TX, 77833 offers $3,156/mo rent that, after a $1,319/mo payment, leaves $1,240/mo cash flow. Total monthly income is $3,156/mo, and annual cash flow is $14,875/yr on $89,339 cash. Return on cash invested measures 36.56% in year one, and rental yield stands at 14.05% at a $269,500 entry. Equity gained on principal adds $1,739/yr while 5% annual appreciation compounds into $74,458 by year five. Five-year ROI records 193.35% and total cumulative return in cash reaches $172,740. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,156/mo property income versus a $1,319/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
10,402 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77833, Brenham, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,938 (100%) |
| Owner Occupied HU | 8,555 (61.4%) |
| Renter Occupied HU | 3,455 (24.8%) |
| Vacant Housing Units | 1,928 (13.8%) |
| Median Home Value | $317,308 |
| Average Home Value | $454,034 |
Residential
12,838
Single Family
11,774
Multi-Family
1,064
Businesses
1,134
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listed for sale | $269,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-13 | $1472.91 | N/A | $177,133 | 10.00% |
| 2021-08-13 | $1472.91 | N/A | $161,030 | 6.61% |
| 2020-08-13 | $1472.91 | -0.87% | $151,050 | -0.02% |
Listed by: Lindi Braddock • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls Provider:
Mls ID: #85565941
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.
