Alwyn Plan, EmberlyBeasleyTX77417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Beasley at Alwyn Plan, Emberly, Beasley, TX, 77417 priced at $291,900 converts $2,347/mo rent into $271/mo cash flow after a $1,429/mo obligation. Total monthly income equals $2,347/mo, and annual cash flow totals $3,251/yr on $96,765 invested. Return on cash invested prints 23.27% in year one, and rental yield reads 9.65% against a $291,900 entry. Equity gained on principal adds $1,884/yr, while 5% annual appreciation compiles into $80,647 by year five. Five-year ROI reaches 122.05% and total cumulative return in cash sums $118,105. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,347/mo property income covering a $1,429/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
