Harris Plan, EmberlyBeasleyTX77417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Beasley at Harris Plan, Emberly, Beasley, TX, 77417 with 5% annual appreciation on a $280,900 basis while $2,483/mo rent supports operations. Total monthly income totals $2,483/mo and a $1,375/mo payment preserves $485/mo for cash returns. Annual cash flow comes to $5,824/yr on $93,118 deployed, and return on cash invested reaches 26.16% in year one. Equity gained on principal adds $1,813/yr, and five-year appreciation sums $77,607 alongside rental yield of 10.61%. Five-year ROI measures 137.62% and total cumulative return in cash totals $128,151.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,483/mo property income versus a $1,375/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
