Blanco Plan, Emberly, Beasley, TX, 77417 | $55/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

Blanco Plan, Emberly, Beasley, TX, 77417 | $55/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2066 sft

10407 Rocky Trl, Beasley, TX, 77417

4 Bed
2 Bath
1800 sft

Pedernales Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2280 sft

Blanco Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1922 sft

10619 Summers Way, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
3 Bath
2280 sft

Blanco Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1929 sft

202 Neal Rd, Wharton, TX, 77488

3 Bed
3 Bath
1617 sft

1738 Lantana Ln, El Campo, TX, 77437

3 Bed
3 Bath
1617 sft

1734 Lantana Ln, El Campo, TX, 77437

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 Blanco Plan, Emberly, Beasley, TX, 77417 earns $55/mo cash flow from $2,274/mo rent with a $1,527/mo payment. Total monthly income totals $2,274/mo, and annual cash flow totals $665/yr on $103,425 capital. ROI tracks 20.55% on current figures, and rental yield reads 8.75% at a $311,990 purchase. Equity gained on principal adds $2,013/yr, and 5% annual appreciation supports $86,197 over five years. Five-year ROI reaches 107.52% and total cumulative return in cash sums $111,200. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,274/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

The Blanco floor plan embodies the ideal home for most any lifestyle with enough space for everyone. This home includes a two-and-a-half-car garage that serves you with the extra space you need to keep your tools, holiday decorations, or for anything else you may need to store! The entrance of the Blanco home boasts a private study room, a powder room with a white pedestal sink and decorative mirror, and an exclusive two-story dining space right down the hall. Connected to the dining space is an open-concept kitchen. The kitchen has everything you want and more - complete with sleek granite counters, ample counterspace, a large walk-in pantry, and even the option for a sizable island! You will then come across the oversized family room, perfect for gatherings with family and friends. If you are looking to embrace the great outdoors, lead the way from your family room to your optional covered patio. Your secluded Master Bedroom awaits down the hall with three windows, letting abundant natural light seep in. Attached is your master bathroom which allows for double vanities with LED down lighting, a linen shelf, a standard shower/bathtub enclosure, and a massive walk-in closet. Want to escalate the master bathroom a tad bit more? Decide to have a master bathroom super shower instead, or a luxury bath for optimal relaxation. You deserve to feel comfortable, relaxed, and at peace in your new home! Heading up the stairs, you will find three additional bedrooms, all with spacious...

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