Plan 1361 Plan, Saddlebrook TrailsBeasleyTX77417
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
Investment property for sale in Beasley at Plan 1361 Plan, Saddlebrook Trails, Beasley, TX, 77417 offers a 9.23% rental yield on a $194,995 purchase with $1,500/mo rent. Total monthly income registers $1,500/mo, and a $954/mo payment leaves $114/mo available for distribution. Annual cash flow reaches $1,365/yr on $64,641 to close, and return on cash invested stands at 22.02% in year one. Equity gained on principal adds $1,258/yr while 5% annual appreciation supports $53,874 over five years. Portfolio math shows five-year ROI at 115.37% and total cumulative return in cash at $74,577. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,500/mo property income against a $954/mo payment rather than investor’s personal income documents like 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
