Pedernales Plan, Emberly, Beasley, TX, 77417 | $247/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

Pedernales Plan, Emberly, Beasley, TX, 77417 | $247/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2280 sft

Blanco Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1643 sft

1203 Edgebrook Dr, El Campo, TX, 77437

4 Bed
4 Bath
2817 sft

Concho Plan, Emberly, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
3 Bath
2563 sft

803 Merry Ln, Wharton, TX, 77488

6 Bed
4 Bath
3285 sft

321 Circle Dr, Wharton, TX, 77488

4 Bed
2 Bath
2528 sft

310 Blue Creek Rd, El Campo, TX, 77437

3 Bed
2 Bath
1772 sft

Aquila Plan, Emberly, 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 Pedernales Plan, Emberly, Beasley, TX, 77417 listed at $284,990 pairs $2,274/mo rent with a $1,395/mo payment to leave $247/mo cash flow. Total monthly income runs $2,274/mo, and annual cash flow reaches $2,967/yr on $94,474 cash to close. Return on cash invested measures 23.05% in year one, and rental yield registers 9.58% at a $284,990 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,737 by year five. Five-year ROI tracks 120.93% and total cumulative return in cash totals $114,243. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,274/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The exciting Pedernales floor plan boasts a four bedroom, two bathroom single-story home. Upon entering this outstanding home, you are met with a foyer area with access to your fourth bedroom at the front of the home. In need of a secluded work from home space or an area for the kids to do their homework? Transform the fourth bedroom in to a study room for your convenience. A little further down the hall and you will discover your third bedroom with the full secondary bathroom residing between the two bedrooms. You will also find access to your garage. If you are needing ample storage space, you are in luck! A two-and-a-half-car garage comes standard in this floor plan. Around the corner from the garage is your sizable walk-in utility room, as well as your second bedroom. At the heart of your home is the uniquely-designed combined family room and dining area that your friends and family are sure to enjoy. Never miss out on any conversations with guests, since the open-concept kitchen area opens up to the combined family room and dining area, making hosting guests for the holiday a breeze. Your kitchen comes fully equipped with ample counterspace featuring granite countertops with a ceramic tile backsplash, a kitchen island with the option to raise the bar for additional seating underneath, industry-leading appliances, and an oversized, walk-in pantry. You will love entertaining guests in this home! The door from your family room leads to your optional covered patio...

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