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 7718 Kovar Rd, Beasley, TX, 77417 earns $169/mo cash flow from $4,429/mo rent with a $2,932/mo payment. Total monthly income totals $4,429/mo, and annual cash flow totals $2,031/yr on $197,071 capital. ROI tracks 21.09% on current figures, and rental yield reads 8.87% at a $599,000 purchase. Equity gained on principal adds $3,865/yr, and 5% annual appreciation supports $165,493 over five years. Five-year ROI reaches 110.38% and total cumulative return in cash sums $217,522. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,429/mo property income instead of your personal income.
Single Family
Built in 2019
1 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $599,000 |
| 2025-04-30 | Listing removed | $600,000 |
| 2025-04-08 | Price change | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $9403.18 | 27.23% | $665,830 | 24.77% |
| 2023-05-01 | $7390.95 | 44.01% | $533,653 | 61.45% |
| 2022-05-01 | $5132.17 | 6.69% | $330,540 | 10.00% |
Listed by: Shannon Sudderth • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #2456362
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.
