Oakstone V U 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 U 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 I 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 I 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

Rental property for sale in Beasley at Oakstone V U Plan, Emberly 55, Beasley, TX, 77417 priced at $353,990 pairs $2,623/mo rent with $105/mo cash flow after a $1,733/mo payment. Total monthly income equals $2,623/mo, and annual cash flow comes to $1,264/yr on $117,348 invested. Return on cash invested is 20.99% in year one, and rental yield stands at 8.89% on a $353,990 basis. Equity gained on principal adds $2,284/yr, and 5% annual appreciation accumulates to $97,801 by year five. Five-year ROI measures 109.85% and total cumulative return in cash reaches $128,911. For financing, Ziffy Mortgage’s DSCR program evaluates $2,623/mo property income against a $1,733/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Emberly new home community from DSLD Homes boasts the perfect balance of convenience, comfort, and luxury. Emberly offers homeowners the promise of good times, friendly neighbors, and a brilliant future, and our team at DSLD takes pride in crafting homes that embody the epitome of style and functionality. As soon as you step inside these new homes, you'll be greeted by an abundance of natural light, open living spaces and upscale finishes that elevate everyday living to extraordinary heights. Our team of expert designers ensures that each home reflects the latest trends and incorporates timeless features, allowing you to create a space that truly feels like home. Beyond the community's boundaries, residents have easy access to an array of shopping, dining and entertainment options in both Rosenberg and Sugar Land. Whether you're looking for upscale boutiques or family-friendly eateries, both cities have diverse offerings that cater to every taste

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