Comal Plan, Emberly, Beasley, TX, 77417 | $451/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

Comal Plan, Emberly, Beasley, TX, 77417 | $451/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1915 sft

Sabine Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1772 sft

Aquila Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

3 Bed
2 Bath
2021 sft

911 Depot St, El Campo, TX, 77437

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

532 County Road 224, Wharton, TX, 77488

3 Bed
2 Bath
1332 sft

610 E West St, El Campo, TX, 77437

3 Bed
2 Bath
1713 sft

512 Town And Country Dr, El Campo, TX, 77437

3 Bed
3 Bath
2119 sft

401 Lucky 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

Rental property for sale in Beasley at Comal Plan, Emberly, Beasley, TX, 77417 priced at $269,990 converts $2,370/mo rent into $451/mo cash flow after a $1,321/mo obligation. Total monthly income equals $2,370/mo, and annual cash flow totals $5,406/yr on $89,502 invested. Return on cash invested prints 25.95% in year one, and rental yield reads 10.53% against a $269,990 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,593 by year five. Five-year ROI reaches 136.47% and total cumulative return in cash sums $122,146. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,370/mo property income covering a $1,321/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Comal floor plan is a well-designed, three-bedroom and two-bathroom home that has a ton of character. The exterior of the home is a beautiful brick structure, with the option to swap the brick for stone. Upon entry, you are greeted by the combined flex space and family room. The flex space allows for either a fourth bedroom, a private study, a formal dining area, a quaint game room, or anything your heart desires. The spacious kitchen/breakfast area and massive family room are perfect for entertaining gatherings of any size! On the right side of the home, you are met with the walk-in utility room with access to your two-car garage, along with the second and third bedrooms. Residing in the middle of the two bedrooms is the full secondary bathroom complete with a shower/bathtub enclosure, single vanity, and a linen closet. Facing the large family room is the extensive kitchen and breakfast area boasting sleek granite countertops, flat-panel birch cabinets, industry-leading appliances, and an undermount stainless steel sink with a ceramic tile backsplash. Do you wish to be able to relax in your backyard while being protected from the weather? Opt to include an exclusive covered patio! Next to the breakfast/kitchen combination area are two more linen closets, and the entry to your Master bedroom and bathroom with a huge walk-in closet. Retreat to your master bathroom that includes the option of double vanities, a shower/bathtub enclosure, and an additional linen closet. If...

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