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 402 N 1st St, Beasley, TX, 77417 generates $1,786/mo in rent and, after a $954/mo payment, leaves $400/mo in cash flow. Total monthly income is $1,786/mo, and annual cash flow is $4,797/yr on $64,643 invested. Return on cash invested sits at 27.33% in year one, and rental yield is 10.99% on a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 143.85% and total cumulative return in cash sums $92,986. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,786/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
10,227 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 |
|---|---|---|
| 2025-03-21 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-21 | $2895.81 | -0.38% | $146,279 | 1.61% |
| 2023-03-21 | $2906.77 | 37.74% | $143,963 | 49.60% |
| 2022-03-21 | $2110.28 | 72.74% | $96,230 | 71.29% |
Listed by: Julie Shalloup • CB&A, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #18733213
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.
