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 2310 Hopkins Rd, Beasley, TX, 77417 offers $2,852/mo rent that, after a $1,865/mo payment, leaves $142/mo cash flow. Total monthly income is $2,852/mo, and annual cash flow is $1,709/yr on $126,301 cash. Return on cash invested measures 21.26% in year one, and rental yield stands at 8.98% at a $380,998 entry. Equity gained on principal adds $2,459/yr while 5% annual appreciation compounds into $105,263 by year five. Five-year ROI records 111.33% and total cumulative return in cash reaches $140,606. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,852/mo property income versus a $1,865/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
2.50 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: Antonio Duenez • HomeSmart
Mls Name: HAR
Mls ID: #10303357
