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 Costa A Plan, Emberly, Beasley, TX, 77417 offers a 9.47% rental yield on a $279,990 purchase with $2,209/mo rent. Total monthly income registers $2,209/mo, and a $1,370/mo payment leaves $218/mo available for distribution. Annual cash flow reaches $2,620/yr on $92,817 to close, and return on cash invested stands at 22.73% in year one. Equity gained on principal adds $1,807/yr while 5% annual appreciation supports $77,356 over five years. Portfolio math shows five-year ROI at 119.21% and total cumulative return in cash at $110,646. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,209/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 | $279,990 |
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
