Joplin Plan, Emberly: Classic Collection, Beasley, TX, 77417 | $890/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

Joplin Plan, Emberly: Classic Collection, Beasley, TX, 77417 | $890/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
3 Bath
4216 sft

402 County Road 111, Wharton, TX, 77488

3 Bed
4 Bath
3186 sft

815 Merry Ln, Wharton, TX, 77488

5 Bed
4 Bath
3295 sft

6510 Fm 3012 Rd, Wharton, TX, 77488

Currently Rented+ 3 more

4 Bed
3 Bath
1568 sft

1836 County Road 219, East Bernard, TX, 77435

Nearby investment properties with comparable prices

3 Bed
2 Bath
1519 sft

2004 Willow Bend Rd, Wharton, TX, 77488

3 Bed
2 Bath
1859 sft

3839 Pecan Creek Dr, Hungerford, TX, 77488

3 Bed
2 Bath
2072 sft

202 W Watt St, El Campo, TX, 77437

5 Bed
5 Bath
2352 sft

401 Pecan St, Wharton, TX, 77488

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 Joplin Plan, Emberly: Classic Collection, Beasley, TX, 77417 at $318,990 posts ROI 30.01% with $890/mo cash flow from $3,158/mo rent. Total monthly income equals $3,158/mo, and annual cash flow records $10,679/yr on $105,745 to close. Return on cash invested measures 30.01% and rental yield reads 11.88% at the current $318,990. Equity gained on principal adds $2,058/yr, and 5% annual appreciation supports $88,131 by year five. Five-year ROI prints 158.2% and total cumulative return in cash totals $167,290.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,158/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is in a rear of the home and comes complete with 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, as well as a versatile flex space that can transform to meet the homeowner's needs.

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