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 718 Blue Stone Dr, Beasley, TX, 77417 offers $2,518/mo rent that, after a $1,713/mo payment. Total monthly income is $2,518/mo. Return on cash invested measures 19.05% in year one, and rental yield stands at 8.63% at a $349,990 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,696 by year five. Five-year ROI records 99.85% and total cumulative return in cash reaches $115,847. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,518/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
6,600 sqft lot
$N/A/sqft
$1,352 annually 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 |
|---|---|---|
| 2024-11-21 | Price change | $349,990 |
| 2024-07-15 | Price change | $351,800 |
| 2024-07-09 | Price change | $352,275 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $49,200 | N/A |
What's Special
Radiant Attic Barrier
Listed by: Heather Chavez • Realty ONE Group Iconic
Mls Name: HAR
Mls Provider:
Mls ID: #21274605
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.
