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 2211 Beasley West End Rd, Beasley, TX, 77417 uses $132,600 cash to close to unlock $6,232/yr annual cash flow and $519/mo monthly cash flow. Total monthly income runs $3,364/mo, and a $1,958/mo payment keeps the spread at $519/mo. Purchase price stands at $400,000, and rental yield measures 10.09% with $3,364/mo rent. Return on cash invested shows 24.61% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 129.28% and total cumulative return in cash records $171,424. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,364/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 1986
2 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tiffany Johnston • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls ID: #11914791
