Aquila Plan, Emberly, Beasley, TX, 77417 | $350/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

Aquila Plan, Emberly, Beasley, TX, 77417 | $350/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1915 sft

Sabine Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1604 sft

Comal Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

3 Bed
2 Bath
2021 sft

911 Depot St, El Campo, TX, 77437

Nearby investment properties with comparable prices

3 Bed
2 Bath
1945 sft

1106 Chapel Ln, El Campo, TX, 77437

4 Bed
2 Bath
1800 sft

Pedernales Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2563 sft

803 Merry Ln, Wharton, TX, 77488

6 Bed
4 Bath
3285 sft

321 Circle Dr, 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

Investment property for sale in Beasley at Aquila Plan, Emberly, Beasley, TX, 77417 earns $350/mo cash flow from $2,370/mo rent with a $1,390/mo payment. Total monthly income totals $2,370/mo, and annual cash flow totals $4,206/yr on $94,143 capital. ROI tracks 24.38% on current figures, and rental yield reads 10.01% at a $283,990 purchase. Equity gained on principal adds $1,833/yr, and 5% annual appreciation supports $78,461 over five years. Five-year ROI reaches 128.04% and total cumulative return in cash sums $120,541. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,370/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

With convenience at the forefront, our Aquila floor plan will meet the lifestyle needs of most any family. Boasting 3 bedrooms and two full bathrooms, this single-story home is the perfect size for growing families or empty-nesters alike. As soon as you open the door, you are greeted by an elegant entryway that leads to the secondary and third bedrooms with the secondary bathroom in between. Down the hall, you'll pass the two-car garage. If you find yourself needing more storage space in the garage, opt for the larger garage and turn it into a 2.5-car or 3-car garage! Across from the other bedrooms resides the remote Master Bedroom. The attached Master Bathroom consists of a large vanity with cultured marble countertops and a huge walk-in closet. Looking to add an extra spark to the master bathroom? Choose to revamp your bathroom with a master luxury bath with a bathtub and separate shower, or a master super shower instead of a bathtub! The opportunities are endless. Tying the space together is the large family room with nine-foot ceilings, and the welcoming dining area the kitchen. The gorgeous kitchen includes sleek granite countertops, flat-panel countertops, and a wide kitchen island that is perfect for added counter space. You'll love entertaining your guests with the open-concept feel of the kitchen, dining room, and family room! Also, the sizable walk-in pantry will help store all of your essentials and more. Off the dining room, you will find the optional covered...

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