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 6720 Kacal Rd, Beasley, TX, 77417 listed at $445,000 pairs $2,260/mo rent with a $2,178/mo payment. Total monthly income runs $2,260/mo. Return on cash invested measures 12.55% in year one, and rental yield registers 6.09% at a $445,000 basis. Equity gained on principal adds $2,872/yr, and annual property appreciation at 5% supports $122,945 by year five. Five-year ROI tracks 64.6% and total cumulative return in cash totals $95,300. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,260/mo property income relative to a $2,178/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1972
4 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 |
|---|---|---|
| 2025-05-28 | Listed for sale | $445,000 |
| 2025-05-25 | Listing removed | $465,000 |
| 2025-03-29 | Price change | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $3804.18 | -55.79% | $552,558 | 8.39% |
| 2023-05-29 | $8605.75 | 2947.36% | $509,789 | 80.52% |
| 2022-05-29 | $282.40 | -93.05% | $282,400 | 10.00% |
Listed by: Nelly Perez • CENTURY 21 Western Realty, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #3885905
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.
