Camellia IV Plan, Emberly: Cottage Collection, 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

Camellia IV Plan, Emberly: Cottage Collection, 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
3 Bath
2048 sft

1207 Half Moon Dr, Wharton, TX, 77488

3 Bed
2 Bath
1692 sft

409 County Road 187 Rd, Boling, TX, 77420

2 Bed
2 Bath
1800 sft

302 Mayfair Cir, Wharton, TX, 77488

3 Bed
3 Bath
2000 sft

401 N Rusk St, Wharton, TX, 77488

Nearby investment properties with comparable prices

Pinehollow Plan, Emberly : Cottage Collection

4 Bed
2 Bath
1670 sft

Pinehollow Plan, Emberly : Cottage Collection, Beasley, TX, 77417

3 Bed
2 Bath
1572 sft

1103 Blue Stone Dr, Beasley, TX, 77417

3 Bed
2 Bath
1474 sft

1126 Pecan Harvest Dr, Beasley, TX, 77417

4 Bed
3 Bath
2066 sft

10407 Rocky Trl, Beasley, TX, 77417

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 Camellia IV Plan, Emberly: Cottage Collection, Beasley, TX, 77417 offers $2,284/mo rent that, after a $1,331/mo payment, leaves $350/mo cash flow. Total monthly income is $2,284/mo, and annual cash flow is $4,201/yr on $90,165 cash. Return on cash invested measures 24.57% in year one, and rental yield stands at 10.08% at a $271,990 entry. Equity gained on principal adds $1,755/yr while 5% annual appreciation compounds into $75,146 by year five. Five-year ROI records 129.09% and total cumulative return in cash reaches $116,390. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,284/mo property income versus a $1,331/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

More details about the property

This single-story home has a smart layout that is perfect for growing families. The front door leads to an open concept living area that is ideal for daily activities and entertaining guests with a modern kitchen, dining room and family room, all side by side. Three bedrooms share a hall bathroom at the front of the home, while the owner's suite is tucked into the back with a private bathroom and 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