Colony Plan, Emberly, Beasley, TX, 77417 | $358/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

Colony Plan, Emberly, Beasley, TX, 77417 | $358/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1400 sft

Chambers Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1620 sft

Montgomery Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1420 sft

Harris Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

Nearby investment properties with comparable prices

3 Bed
2 Bath
1945 sft

1106 Chapel Ln, El Campo, TX, 77437

3 Bed
2 Bath
1420 sft

Harris Plan, Emberly, Beasley, TX, 77417

6 Bed
4 Bath
3285 sft

321 Circle Dr, Wharton, TX, 77488

4 Bed
3 Bath
2563 sft

803 Merry Ln, Wharton, TX, 77488

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 Colony Plan, Emberly, Beasley, TX, 77417 at $282,900 posts ROI 24.49% with $358/mo cash flow from $2,370/mo rent. Total monthly income equals $2,370/mo, and annual cash flow records $4,295/yr on $93,781 to close. Return on cash invested measures 24.49% and rental yield reads 10.05% 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 128.62% and total cumulative return in cash totals $120,619.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,370/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This beautiful one-story, three-bedroom home featured at Emberly is great for growing families! A spacious open-concept entertainment space with a modern kitchen and spacious dining room will provide the perfect amount of space for any family. The kitchen features an abundance of granite counter space, brand-new stainless steel appliances and modern white wood cabinets. These modern features are sure to elevate your kitchen all at no extra costs to you. Look forward to relaxing and unwinding in the beautiful private master retreat in the Chambers floor plan! Secluded at the back of the home the master bedroom features its own luxurious bathroom and 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