Oakstone V I Plan, Emberly 55, Beasley, TX, 77417 | $105/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

Oakstone V I Plan, Emberly 55, Beasley, TX, 77417 | $105/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1914 sft

Oakstone V U Plan, Emberly 55, Beasley, TX, 77417

3 Bed
3 Bath
2539 sft

105 Greenbriar Dr, Wharton, TX, 77488

5 Bed
2 Bath
2682 sft

403 Fern Ln, Wharton, TX, 77488

4 Bed
2 Bath
2528 sft

310 Blue Creek Rd, El Campo, TX, 77437

Nearby investment properties with comparable prices

4 Bed
2 Bath
1914 sft

Oakstone V V Plan, Emberly 55, Beasley, TX, 77417

4 Bed
2 Bath
1914 sft

Oakstone V U Plan, Emberly 55, Beasley, TX, 77417

3 Bed
3 Bath
2539 sft

105 Greenbriar Dr, Wharton, TX, 77488

3 Bed
2 Bath
1858 sft

Trillium IV V Plan, Emberly 55, Beasley, TX, 77417

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 Oakstone V I Plan, Emberly 55, Beasley, TX, 77417 with 5% annual appreciation on a $353,990 basis while $2,623/mo rent supports operations. Total monthly income totals $2,623/mo and a $1,733/mo payment preserves $105/mo for cash returns. Annual cash flow comes to $1,264/yr on $117,348 deployed, and return on cash invested reaches 20.99% in year one. Equity gained on principal adds $2,284/yr, and five-year appreciation sums $97,801 alongside rental yield of 8.89%. Five-year ROI measures 109.85% and total cumulative return in cash totals $128,911.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,623/mo property income versus a $1,733/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

- Open Floor Plan - Four Bedrooms, Two Bathrooms - Two Car Garage - Covered Patio - Brick & Siding Exterior - Double Master Vanity - Walk-In Master Closet - Garden Master Tub - Separate Master Shower

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