Nolana IV V Plan, Emberly 55BeasleyTX77417
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 Nolana IV V Plan, Emberly 55, Beasley, TX, 77417 offers $3,054/mo rent that, after a $1,674/mo payment, leaves $622/mo cash flow. Total monthly income is $3,054/mo, and annual cash flow is $7,463/yr on $113,370 cash. Return on cash invested measures 26.49% in year one, and rental yield stands at 10.72% at a $341,990 entry. Equity gained on principal adds $2,207/yr while 5% annual appreciation compounds into $94,486 by year five. Five-year ROI records 139.36% and total cumulative return in cash reaches $157,987. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,054/mo property income versus a $1,674/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
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
