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 8015 Alamo Ct, Beasley, TX, 77417 priced at $289,843 converts $2,274/mo rent into $179/mo cash flow after a $1,419/mo obligation. Total monthly income equals $2,274/mo, and annual cash flow totals $2,150/yr on $96,083 invested. Return on cash invested prints 22.15% in year one, and rental yield reads 9.41% against a $289,843 entry. Equity gained on principal adds $1,870/yr, while 5% annual appreciation compiles into $80,078 by year five. Five-year ROI reaches 116.24% and total cumulative return in cash sums $111,687. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,274/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,227 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-06-10 | Price change | $289,843 |
| 2025-06-09 | Price change | $278,843 |
| 2025-03-03 | Price change | $289,843 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $494.13 | N/A | $24,960 | N/A |
Listed by: Daniel Signorelli • The Signorelli Company
Mls Name: HAR
Mls Provider:
Mls ID: #71614257
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.
