Newport Plan, Tejas VillageBeasleyTX77417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Beasley at Newport Plan, Tejas Village, Beasley, TX, 77417 priced at $245,990 pairs $2,119/mo rent with $370/mo cash flow after a $1,204/mo payment. Total monthly income equals $2,119/mo, and annual cash flow comes to $4,437/yr on $81,546 invested. Return on cash invested is 25.35% in year one, and rental yield stands at 10.34% on a $245,990 basis. Equity gained on principal adds $1,587/yr, and 5% annual appreciation accumulates to $67,963 by year five. Five-year ROI measures 133.23% and total cumulative return in cash reaches $108,647. For financing, Ziffy Mortgage’s DSCR program evaluates $2,119/mo property income against a $1,204/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
