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 319 N 9th St, Beasley, TX, 77417 priced at $169,900 pairs $1,321/mo rent with $8/mo cash flow after a $832/mo payment. Total monthly income equals $1,321/mo, and annual cash flow comes to $98/yr on $56,322 invested. Return on cash invested is 20.08% in year one, and rental yield stands at 9.33% on a $169,900 basis. Equity gained on principal adds $1,096/yr, and 5% annual appreciation accumulates to $46,940 by year five. Five-year ROI measures 105.87% and total cumulative return in cash reaches $59,630. For financing, Ziffy Mortgage’s DSCR program evaluates $1,321/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1981
6,224 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $169,900 |
| 2019-01-29 | Listing removed | $1,100 |
| 2019-01-15 | Listed for rent | $1,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $205,751 | 2.06% |
| 2023-02-13 | $4070.34 | 7.26% | $201,590 | 16.50% |
| 2022-02-13 | $3794.67 | 40.99% | $173,040 | 39.81% |
Listed by: Will Clark • Clark Realty
Mls Name: HAR
Mls Provider:
Mls ID: #76368360
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.
