Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Mary Elliott • DSLD Homes - Texas
Mls Name: DSLD Homes
Mls ID: #N/A
Rental property for sale in Beasley at Falkner III U Plan, Emberly 55, Beasley, TX, 77417 generates $2,690/mo in rent and, after a $1,811/mo payment, leaves $59/mo in cash flow. Total monthly income is $2,690/mo, and annual cash flow is $706/yr on $122,652 invested. Return on cash invested sits at 20.48% in year one, and rental yield is 8.72% on a $369,990 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,221 over five years. Five-year ROI reaches 107.13% and total cumulative return in cash sums $131,402. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,690/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.
| 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 |
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Date | Event | Price |
|---|---|---|
| 2024-07-09 | Price change | $369,990 |
| 2024-02-19 | Listed for sale | $364,990 |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
