Alwyn Plan, Emberly, Beasley, TX, 77417 | $271/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Alwyn Plan, Emberly, Beasley, TX, 77417 | $271/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2214 sft

321 Caney Trail Dr, Wharton, TX, 77488

4 Bed
3 Bath
1964 sft

808 Center St, El Campo, TX, 77437

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

3 Bed
2 Bath
1814 sft

1206 Dyann Dr, Wharton, TX, 77488

Nearby investment properties with comparable prices

3 Bed
2 Bath
1613 sft

Pintail Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2799 sft

106 W Watt St, El Campo, TX, 77437

3 Bed
2 Bath
1780 sft

821 Empire St, El Campo, TX, 77437

3 Bed
2 Bath
1096 sft

1005 Center St, Wharton, TX, 77488

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

Explore more listings using simple english

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

More details about the property

The Alwyn offers three bedrooms, two bathrooms and an impressive selection of upgrades. The open entertaining areas of this home create a comfortable space for entertaining friends and family. The inviting dining room is set off of the kitchen. In the kitchen, a granite-topped island with a breakfast bar provides a beautiful area for serving food or barstool seating. The chef of the family will adore the gorgeous wood cabinets topped with crown molding, the extra-deep undermounted sink, and the full suite of Whirlpool appliances included in this kitchen at no additional cost! The master bedroom provides a view of the backyard, a spacious attached bathroom with a soaking tub, step in shower and a large walk-in closet.

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