Birch III H Plan, Emberly 55, Beasley, TX, 77417 | $586/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

Birch III H Plan, Emberly 55, Beasley, TX, 77417 | $586/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1858 sft

Trillium IV I Plan, Emberly 55, Beasley, TX, 77417

4 Bed
4 Bath
2490 sft

1106 Oriole Ln, Wharton, TX, 77488

3 Bed
3 Bath
2658 sft

3898 County Road 135 Rd, Wharton, TX, 77488

3 Bed
2 Bath
1779 sft

Nolana IV U Plan, Emberly 55, Beasley, TX, 77417

Nearby investment properties with comparable prices

3 Bed
2 Bath
2141 sft

Birch III G Plan, Emberly 55, Beasley, TX, 77417

3 Bed
3 Bath
3080 sft

3107 Myatt Ln, El Campo, TX, 77437

3 Bed
2 Bath
2313 sft

1704 Live Oak Ln, El Campo, TX, 77437

1 Bed
1 Bath
2000 sft

102 Bryan St, Boling, TX, 77420

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 Birch III H Plan, Emberly 55, Beasley, TX, 77417 generates $3,239/mo in rent and, after a $1,826/mo payment, leaves $586/mo in cash flow. Total monthly income is $3,239/mo, and annual cash flow is $7,035/yr on $123,646 invested. Return on cash invested sits at 25.6% in year one, and rental yield is 10.42% on a $372,990 entry. Equity gained on principal adds $2,407/yr, while 5% annual appreciation builds toward $103,050 over five years. Five-year ROI reaches 134.59% and total cumulative return in cash sums $166,412. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,239/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Birch III H is a spacious 3-Bedroom DSLD Home - 2,141 Sq. Ft. Open Floor Plan with Energy-Efficient Features Experience comfort, style, and energy efficiency in this stunning DSLD Homes floor plan offering 2,141 sq. ft., 3 bedrooms, and 2 bathrooms. Featuring brick and stucco siding, a covered rear porch, and a two-car garage, this home combines curb appeal with functionality. Inside, enjoy an open-concept layout with recessed can lighting in the kitchen and living area, a dedicated study, and an optional fireplace for added charm. The luxurious master suite includes double walk-in closets, a double vanity, a garden tub, and a separate shower. Elegant crown molding adds a refined touch throughout the home. Designed with energy efficiency in mind, this home not only looks great but helps save on monthly utility bills.

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