Colony Plan, EmberlyBeasleyTX77417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Beasley at Colony Plan, Emberly, Beasley, TX, 77417 at $282,900 posts ROI 26.55% with $519/mo cash flow from $2,531/mo rent. Total monthly income equals $2,531/mo, and annual cash flow records $6,227/yr on $93,781 to close. Return on cash invested measures 26.55% and rental yield reads 10.74% at the current $282,900. Equity gained on principal adds $1,826/yr, and 5% annual appreciation supports $78,160 by year five. Five-year ROI prints 139.65% and total cumulative return in cash totals $130,963.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,531/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
