Hawthorne Plan, Tejas VillageBeasleyTX77417
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
Rental property for sale in Beasley at Hawthorne Plan, Tejas Village, Beasley, TX, 77417 priced at $265,990 converts $1,775/mo rent into after a $1,302/mo obligation. Total monthly income equals $1,775/mo. Return on cash invested prints 18.32% in year one, and rental yield reads 8.01% against a $265,990 entry. Equity gained on principal adds $1,716/yr, while 5% annual appreciation compiles into $73,488 by year five. Five-year ROI reaches 95.57% and total cumulative return in cash sums $84,266. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,775/mo property income covering a $1,302/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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
