Starling Plan, Emberly, Beasley, TX, 77417 | $18/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

Starling Plan, Emberly, Beasley, TX, 77417 | $18/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2002 sft

321 Bolling Green Dr, Wharton, TX, 77488

4 Bed
2 Bath
2080 sft

1085 County Road 428, Wharton, TX, 77488

3 Bed
2 Bath
1814 sft

1206 Dyann Dr, Wharton, TX, 77488

4 Bed
3 Bath
1964 sft

808 Center St, El Campo, TX, 77437

Nearby investment properties with comparable prices

3 Bed
3 Bath
2397 sft

902 Avenue I St, El Campo, TX, 77437

4 Bed
2 Bath
1931 sft

709 Bob O Link Ln, Wharton, TX, 77488

3 Bed
2 Bath
1808 sft

2721 Brook Bend Ln, El Campo, TX, 77437

3 Bed
2 Bath
2345 sft

182 Lakeview 2 Rd, 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 Starling Plan, Emberly, Beasley, TX, 77417 listed at $323,900 pairs $2,321/mo rent with a $1,585/mo payment to leave $18/mo cash flow. Total monthly income runs $2,321/mo, and annual cash flow reaches $216/yr on $107,373 cash to close. Return on cash invested measures 20.11% in year one, and rental yield registers 8.6% at a $323,900 basis. Equity gained on principal adds $2,090/yr, and annual property appreciation at 5% supports $89,488 by year five. Five-year ROI tracks 105.16% and total cumulative return in cash totals $112,911. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,321/mo property income relative to a $1,585/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

Move-in ready and loaded with upgrades, the Starling by LGI Homes offers abundant space and storage. This gorgeous two-story home provides a true retreat for families, showcasing two separate entertaining spaces with an expansive family room downstairs and spacious game room upstairs. The bright and open chef-ready kitchen offers an abundance of beautiful wood cabinets and granite countertops in addition to a full suite of Whirlpool appliances including a refrigerator. Homeowners will love the private, master suite with its separate vanity, glass-enclosed shower and large walk-in closet. Additionally, the Starling comes standard with a large covered front porch and back patio, a fully fenced back yard and professional front yard landscaping.

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