Rachael Plan, Emberly, Beasley, TX, 77417 | 8.03% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Rachael Plan, Emberly, Beasley, TX, 77417 | 8.03% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2513 sft

Trinity Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1800 sft

Pedernales Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2280 sft

Blanco Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2066 sft

10407 Rocky Trl, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
3 Bath
2043 sft

1305 Wallace St, El Campo, TX, 77437

4 Bed
3 Bath
2339 sft

Waller Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
2288 sft

270 Bode St, El Campo, TX, 77437

4 Bed
3 Bath
2236 sft

Jasmine 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 Rachael Plan, Emberly, Beasley, TX, 77417 listed at $339,990 pairs $2,274/mo rent with a $1,664/mo payment. Total monthly income runs $2,274/mo. Return on cash invested measures 18.38% in year one, and rental yield registers 8.03% at a $339,990 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,933 by year five. Five-year ROI tracks 95.87% and total cumulative return in cash totals $108,051. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,274/mo property income relative to a $1,664/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 Rachael, a spacious 2,381 sq. ft. two-story home, offers a thoughtfully crafted layout featuring an open-concept main floor with a modern kitchen, large island, walk-in pantry, and a seamless flow into the dining and family rooms, all overlooking a covered patio. The first floor also includes a private owner's suite with a generous walk-in closet and a well-appointed bath, with an optional separate tub and shower, along with a convenient powder room, utility room, and a 2-car garage. Upstairs, a central game room anchors the second level and connects three additional bedrooms-each with its own walk-in closet-and a shared full bath, creating an ideal space for family life, entertaining, and quiet retreat.

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