Ilford II U Plan, Emberly, Beasley, TX, 77417 | $166/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

Ilford II U Plan, Emberly, Beasley, TX, 77417 | $166/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1434 sft

Ilford II S Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1987 sft

115 Old Caney Rd, Wharton, TX, 77488

3 Bed
2 Bath
1859 sft

3839 Pecan Creek Dr, Hungerford, TX, 77488

3 Bed
2 Bath
1539 sft

909 County Road 479, El Campo, TX, 77437

Nearby investment properties with comparable prices

3 Bed
2 Bath
1434 sft

Ilford II S Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1434 sft

Ilford II T Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1685 sft

1311 Avenue E, El Campo, TX, 77437

3 Bed
2 Bath
1434 sft

10906 Tawny Ridge Dr, 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 Ilford II U Plan, Emberly, Beasley, TX, 77417 priced at $286,990 converts $2,207/mo rent into $166/mo cash flow after a $1,405/mo obligation. Total monthly income equals $2,207/mo, and annual cash flow totals $1,990/yr on $95,137 invested. Return on cash invested prints 22% in year one, and rental yield reads 9.23% against a $286,990 entry. Equity gained on principal adds $1,852/yr, while 5% annual appreciation compiles into $79,290 by year five. Five-year ROI reaches 115.27% and total cumulative return in cash sums $109,663. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,207/mo property income covering a $1,405/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

Our Emberly new home community from DSLD Homes boasts the perfect balance of convenience, comfort, and luxury. Emberly offers homeowners the promise of good times, friendly neighbors, and a brilliant future, and our team at DSLD takes pride in crafting homes that embody the epitome of style and functionality. As soon as you step inside these new homes, you'll be greeted by an abundance of natural light, open living spaces and upscale finishes that elevate everyday living to extraordinary heights. Our team of expert designers ensures that each home reflects the latest trends and incorporates timeless features, allowing you to create a space that truly feels like home. Beyond the community's boundaries, residents have easy access to an array of shopping, dining and entertainment options in both Rosenberg and Sugar Land. Whether you're looking for upscale boutiques or family-friendly eateries, both cities have diverse offerings that cater to every taste and desire. Furthermore, Emberly's prime location ensures convenient commuting and access to Houston's exceptional job market, making it an ideal choice for working professionals in any field. DSLD Homes' commitment to quality craftsmanship and customer satisfaction shines through every aspect of Emberly. Embrace a life of boundless joy and find your new home today in the extraordinary master planned community of Emberly.

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