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% |
Rental property for sale in Beasley at Nash Plan, Emberly: Classic Collection, Beasley, TX, 77417 priced at $301,990 converts $3,013/mo rent into $866/mo cash flow after a $1,478/mo obligation. Total monthly income equals $3,013/mo, and annual cash flow totals $10,387/yr on $100,110 invested. Return on cash invested prints 30.28% in year one, and rental yield reads 11.97% against a $301,990 entry. Equity gained on principal adds $1,949/yr, while 5% annual appreciation compiles into $83,434 by year five. Five-year ROI reaches 159.7% and total cumulative return in cash sums $159,877. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,013/mo property income covering a $1,478/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2025-02-20 | Listed for sale | $301,990 |
| 2025-01-10 | Listing removed | $303,990 |
| 2024-09-24 | Price change | $303,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
