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 2113 Beazley St, Brenham, TX, 77833 priced at $305,000 pairs $2,224/mo rent with $55/mo cash flow after a $1,493/mo payment. Total monthly income equals $2,224/mo, and annual cash flow comes to $659/yr on $101,108 invested. Return on cash invested is 20.56% in year one, and rental yield stands at 8.75% on a $305,000 basis. Equity gained on principal adds $1,968/yr, and 5% annual appreciation accumulates to $84,266 by year five. Five-year ROI measures 107.54% and total cumulative return in cash reaches $108,730. For financing, Ziffy Mortgage’s DSCR program evaluates $2,224/mo property income against a $1,493/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
0.35 Acres 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 |
|---|---|---|
| 2024-11-19 | Price change | $305,000 |
| 2024-11-04 | Price change | $312,500 |
| 2024-09-13 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1177.64 | N/A | $234,775 | 10.00% |
| 2023-12-27 | $1177.64 | -21.04% | $213,432 | 10.00% |
| 2022-12-27 | $1491.36 | N/A | $194,029 | 10.00% |
Listed by: Lindi Braddock • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls Provider:
Mls ID: #54127212
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.
