Caroline Plan, Emberly, Beasley, TX, 77417 | $272/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

Caroline Plan, Emberly, Beasley, TX, 77417 | $272/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1604 sft

Comal Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1635 sft

Emma Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1772 sft

Aquila Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1620 sft

Montgomery Plan, Emberly, Beasley, TX, 77417

Nearby investment properties with comparable prices

3 Bed
2 Bath
1693 sft

1514 N Fulton St, Wharton, TX, 77488

3 Bed
2 Bath
1096 sft

1005 Center St, Wharton, TX, 77488

3 Bed
2 Bath
1613 sft

Pintail Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1400 sft

Alwyn Plan, Emberly, 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

Investment property for sale in Beasley at Caroline Plan, Emberly, Beasley, TX, 77417 listed at $294,990 pairs $2,370/mo rent with a $1,444/mo payment to leave $272/mo cash flow. Total monthly income runs $2,370/mo, and annual cash flow reaches $3,265/yr on $97,789 cash to close. Return on cash invested measures 23.25% in year one, and rental yield registers 9.64% at a $294,990 basis. Equity gained on principal adds $1,904/yr, and annual property appreciation at 5% supports $81,500 by year five. Five-year ROI tracks 122.01% and total cumulative return in cash totals $119,315. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,370/mo property income relative to a $1,444/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Caroline floor plan is a thoughtfully designed 1,558 sq ft single-story home that combines comfort and functionality. Featuring a welcoming front porch that leads into the foyer, opening up to a spacious family room, ideal for relaxation and entertaining. Adjacent to the family room is the dining room, which connects seamlessly to the well-equipped kitchen, complete with a pantry, ample counter space, and a central island with sink and dishwasher. The home offers three bedrooms, with Bedroom 1 as the primary suite, featuring a large walk-in closet and easy access to a full bath. Bedrooms 2 and 3 are conveniently located near Bath 2 and also include walk-in closets. A utility room near the kitchen provides space for laundry, while a covered patio offers a relaxing outdoor space. Located in Emberly, a master-planned community featuring The Haven Amenity Village, that includes a clubhouse with fitness center, outdoor courtyard, resort-style pool, water park with splash pad, event lawn, playground, pickleball court, sand volleyball court, dog park, hike/bike trails, and more!

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