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% |
Investment property for sale in Beasley at 214 N 8th St, Beasley, TX, 77417 earns $88/mo cash flow from $1,012/mo rent with a $636/mo payment. Total monthly income totals $1,012/mo, and annual cash flow totals $1,054/yr on $43,095 capital. ROI tracks 22.35% on current figures, and rental yield reads 9.34% at a $130,000 purchase. Equity gained on principal adds $839/yr, and 5% annual appreciation supports $35,917 over five years. Five-year ROI reaches 117.15% and total cumulative return in cash sums $50,487. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,012/mo property income instead of your personal income.
Single Family
Built in 1975
6,599 sqft 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 |
|---|---|---|
| 2025-04-15 | Sold | N/A |
| 2017-01-24 | Sold | N/A |
| 2016-12-16 | Pending sale | $105,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-17 | $1240.16 | 16.76% | $125,949 | 10.00% |
| 2023-07-17 | $1062.16 | -37.22% | $114,499 | 10.00% |
| 2022-07-17 | $1691.91 | 1.83% | $104,090 | 10.00% |
Listed by: Cleo Griffith • Griffith Real Estate Services
Mls Name: HAR
Mls Provider:
Mls ID: #17126106
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.
