Frey Plan, Emberly: Classic Collection, Beasley, TX, 77417 | 8.32% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Frey Plan, Emberly: Classic Collection, Beasley, TX, 77417 | 8.32% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1978 sft

121 Evans St, Wharton, TX, 77488

3 Bed
2 Bath
1440 sft

3308 County Road 131, Wharton, TX, 77488

3 Bed
2 Bath
1714 sft

706 University Ave, Wharton, TX, 77488

3 Bed
3 Bath
1435 sft

103 Greenbriar Dr, Wharton, TX, 77488

Nearby investment properties with comparable prices

4 Bed
3 Bath
2799 sft

106 W Watt St, El Campo, TX, 77437

3 Bed
2 Bath
1780 sft

821 Empire St, El Campo, TX, 77437

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

3 Bed
2 Bath
1685 sft

1311 Avenue E, El Campo, TX, 77437

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 Frey Plan, Emberly: Classic Collection, Beasley, TX, 77417 generates $2,018/mo in rent, after a $1,424/mo payment. Total monthly income is $2,018/mo. Return on cash invested sits at 19.27% in year one, and rental yield is 8.32% on a $290,990 entry. Equity gained on principal adds $1,878/yr, while 5% annual appreciation builds toward $80,395 over five years. Five-year ROI reaches 100.64% and total cumulative return in cash sums $97,083. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,018/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is in a rear of the home and comes complete with an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests.

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