Sabine Plan, Emberly, Beasley, TX, 77417 | $237/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

Sabine Plan, Emberly, Beasley, TX, 77417 | $237/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1604 sft

Comal Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1772 sft

Aquila Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1915 sft

Sabine Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1772 sft

Aquila Plan, Emberly, Beasley, TX, 77417

Nearby investment properties with comparable prices

3 Bed
2 Bath
1915 sft

Sabine Plan, Emberly, Beasley, TX, 77417

3 Bed
4 Bath
3030 sft

1311 Linwood Dr, Wharton, TX, 77488

4 Bed
2 Bath
2080 sft

1085 County Road 428, Wharton, TX, 77488

5 Bed
3 Bath
2774 sft

905 Center St, El Campo, TX, 77437

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 Sabine Plan, Emberly, Beasley, TX, 77417 with 5% annual appreciation on a $299,990 basis while $2,370/mo rent supports operations. Total monthly income totals $2,370/mo and a $1,468/mo payment preserves $237/mo for cash returns. Annual cash flow comes to $2,844/yr on $99,447 deployed, and return on cash invested reaches 22.77% in year one. Equity gained on principal adds $1,936/yr, and five-year appreciation sums $82,882 alongside rental yield of 9.48%. Five-year ROI measures 119.45% and total cumulative return in cash totals $118,785.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,370/mo property income versus a $1,468/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

The gorgeous Sabine floor plan is a one-story home with an ideal layout that will suit most any lifestyle. Entering this lovely home, you are met with the second and third bedrooms, each boasting convenient walk-in closets, as well as entry to the full secondary bath residing right beside the third bedroom. Also at the front of the home is entrance to your two-car garage. If you are needing more space to store tools or holiday decorations, opt to include an extra five feet, making it a two-and-a half car garage. Down the hall lies the massive family room, formal dining room, and the huge kitchen - this entire living area is perfect for hosting dinner parties and family gatherings of any size! Your kitchen is equipped with ample counterspace featuring granite countertops, convenient kitchen island for more counterspace, industry-leading appliances, as well as an oversized pantry with your walk-in utility room just around the corner. Facing the utility room is your secluded home office - a private nook for the kids to finish their homework. If you love relaxing outdoors or grilling out for family and friends, you will love having an optional covered patio to experience those activities. Privacy is no worry when it comes to the master bedroom and bathroom at the back of the home. Your master bathroom includes cultured marble countertops with the option of dual vanities, a shower/bathtub enclosure, as well as a large walk-in closet! Elevate your master bathroom style and...

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