Harris Plan, Emberly, Beasley, TX, 77417 | $372/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

Harris Plan, Emberly, Beasley, TX, 77417 | $372/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1400 sft

Chambers Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1620 sft

Montgomery Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1430 sft

Colony Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
2503 sft

1330 Kelving Way, Wharton, TX, 77488

Nearby investment properties with comparable prices

5 Bed
3 Bath
2400 sft

212 W Alabama St, Wharton, TX, 77488

3 Bed
3 Bath
2000 sft

401 N Rusk St, Wharton, TX, 77488

4 Bed
2 Bath
1858 sft

801 Avenue F, El Campo, TX, 77437

4 Bed
3 Bath
1808 sft

3302 Myatt Ln, 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

Investment property for sale in Beasley at Harris Plan, Emberly, Beasley, TX, 77417 with 5% annual appreciation on a $280,900 basis while $2,370/mo rent supports operations. Total monthly income totals $2,370/mo and a $1,375/mo payment preserves $372/mo for cash returns. Annual cash flow comes to $4,468/yr on $93,118 deployed, and return on cash invested reaches 24.71% in year one. Equity gained on principal adds $1,813/yr, and five-year appreciation sums $77,607 alongside rental yield of 10.12%. Five-year ROI measures 129.83% and total cumulative return in cash totals $120,891.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,370/mo property income versus a $1,375/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This exceptional, single-story home has everything you have been looking for! Enjoy a fully upgraded kitchen, luxurious master suite, spacious laundry room and sizable bedrooms with the Harris. The home showcases the modern features and luxurious finishes including stainless steel Whirlpool appliances, granite countertops, 36" upper wood cabinets, programmable thermostat, Wi-Fi-enabled garage door opener and professional front yard landscaping. You will also love having energy-efficient features throughout your home. An inviting open-concept layout gives you plenty of space to host all your friends and family with a large family room and an adjoining kitchen and dining room. Guests will enjoy being able to flow easy throughout the home and back patio while they visit. A fenced-in back yard provides an exceptional space for the kids to run arounds and play. The Harris floor plan provides the perfect space for your family to gather and create endless memories.

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