Idlewood Plan, Emberly: Cottage Collection, Beasley, TX, 77417 | 8.29% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Idlewood Plan, Emberly: Cottage Collection, Beasley, TX, 77417 | 8.29% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1538 sft

1133 Kingston Dr, Wharton, TX, 77488

4 Bed
1 Bath
1182 sft

379 County Road 456, El Campo, TX, 77437

3 Bed
2 Bath
1104 sft

805 E Mulberry Ave, Wharton, TX, 77488

3 Bed
1 Bath
2032 sft

9431 Iago St, Boling, TX, 77420

Nearby investment properties with comparable prices

Chestnut IV Plan, Emberly : Cottage Collection

3 Bed
2 Bath
1474 sft

Chestnut IV Plan, Emberly : Cottage Collection, Beasley, TX, 77417

3 Bed
2 Bath
1364 sft

Guadalupe Plan, Tejas Village, Beasley, TX, 77417

3 Bed
2 Bath
1464 sft

1106 Rustic Willow Dr, Beasley, TX, 77417

Kitson Plan, Emberly : Cottage Collection

3 Bed
2 Bath
1464 sft

Kitson Plan, Emberly : Cottage Collection, 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 Idlewood Plan, Emberly: Cottage Collection, Beasley, TX, 77417 priced at $257,990 converts $1,782/mo rent into after a $1,263/mo obligation. Total monthly income equals $1,782/mo. Return on cash invested prints 19.17% in year one, and rental yield reads 8.29% against a $257,990 entry. Equity gained on principal adds $1,665/yr, while 5% annual appreciation compiles into $71,278 by year five. Five-year ROI reaches 100.12% and total cumulative return in cash sums $85,630. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,782/mo property income covering a $1,263/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner's suite enjoys a private location in a rear corner of the home, complemented by 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