Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Beasley at Montgomery Plan, Emberly, Beasley, TX, 77417 at $313,900 posts ROI 21.5% with $138/mo cash flow from $2,370/mo rent. Total monthly income equals $2,370/mo, and annual cash flow records $1,658/yr on $104,058 to close. Return on cash invested measures 21.5% and rental yield reads 9.06% at the current $313,900. Equity gained on principal adds $2,026/yr, and 5% annual appreciation supports $86,725 by year five. Five-year ROI prints 112.64% and total cumulative return in cash totals $117,212.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,370/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
Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.
| 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 |
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Price change | $313,900 |
| 2025-05-09 | Price change | $309,900 |
| 2025-03-31 | Price change | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-04 | $3404.84 | N/A | $204,017 | N/A |
Listed by: N/A • LGI Homes
Mls Name: LGI Homes
Mls Provider:
Mls ID: #N/A
