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 Azalea IV G Plan, Emberly 55, Beasley, TX, 77417 offers $2,809/mo rent that, after a $1,928/mo payment, leaves $8/mo cash flow. Total monthly income is $2,809/mo, and annual cash flow is $92/yr on $130,608 cash. Return on cash invested measures 19.98% in year one, and rental yield stands at 8.56% at a $393,990 entry. Equity gained on principal adds $2,542/yr while 5% annual appreciation compounds into $108,852 by year five. Five-year ROI records 104.42% and total cumulative return in cash reaches $136,381. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,809/mo property income versus a $1,928/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2024-07-09 | Price change | $393,990 |
| 2024-02-19 | Listed for sale | $387,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mary Elliott • DSLD Homes - Texas
Mls Name: DSLD Homes
Mls ID: #N/A
