Harris Plan, Emberly, Beasley, TX, 77417 | 8.4% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Harris Plan, Emberly, Beasley, TX, 77417 | 8.4% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2513 sft

Trinity Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1800 sft

Pedernales Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2280 sft

Blanco Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1922 sft

10619 Summers Way, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Emberly, Beasley, TX, 77417

3 Bed
3 Bath
2397 sft

902 Avenue I St, El Campo, TX, 77437

4 Bed
2 Bath
1931 sft

709 Bob O Link Ln, Wharton, TX, 77488

3 Bed
3 Bath
2024 sft

Starling Plan, Emberly, Beasley, TX, 77417

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 Harris Plan, Emberly, Beasley, TX, 77417 offers $2,274/mo rent that, after a $1,591/mo payment. Total monthly income is $2,274/mo. Return on cash invested measures 19.49% in year one, and rental yield stands at 8.4% at a $324,990 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,789 by year five. Five-year ROI records 101.83% and total cumulative return in cash reaches $109,702. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,274/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Harris, a thoughtfully designed 1,831 sq. ft. single-story home, features a welcoming foyer leading to four spacious bedrooms and 2.5 baths, including a private owner's suite with a dual-sink bathroom and large walk-in closet, with an optional layout offering a separate tub. The open-concept kitchen, dining, and family room create a seamless living space ideal for gathering, while the covered patio extends the home outdoors. Bedrooms 3 and 4 sit near the front with a shared bath, and Bedroom 2 is conveniently located near the powder room and utility area. A 2-car garage with direct foyer access, multiple storage points, and a smart traffic flow throughout the home make the Harris both functional and comfortable for modern living.

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