Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Beasley at The Blanco E Plan, Emberly, Beasley, TX, 77417 uses $107,071 cash to close to unlock $3,156/yr annual cash flow and $263/mo monthly cash flow. Total monthly income runs $2,560/mo, and a $1,581/mo payment keeps the spread at $263/mo. Purchase price stands at $322,990, and rental yield measures 9.51% with $2,560/mo rent. Return on cash invested shows 22.86% in year one, and 5% annual appreciation builds toward $89,236 over five years. Five-year ROI reaches 119.9% and total cumulative return in cash records $128,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,560/mo property income covering a $1,581/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77417, Beasley, TX area.
| 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 |
Residential
812
Single Family
812
Multi-Family
0
Businesses
37
Date | Event | Price |
|---|---|---|
| 2024-02-08 | Listed for sale | $322,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Davidson Homes - Houston Region
Mls Name: Davidson Homes, Inc.
Mls Provider:
Mls ID: #N/A
