The Sabine F Plan, Emberly, Beasley, TX, 77417 | $333/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

The Sabine F Plan, Emberly, Beasley, TX, 77417 | $333/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2217 sft

Tudor II U Plan, Emberly, Beasley, TX, 77417

4 Bed
3 Bath
2150 sft

702 Avenue J St, El Campo, TX, 77437

3 Bed
2 Bath
2345 sft

182 Lakeview 2 Rd, El Campo, TX, 77437

5 Bed
2 Bath
2082 sft

824 Betty St, El Campo, TX, 77437

Nearby investment properties with comparable prices

4 Bed
3 Bath
2128 sft

The Sabine F Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1660 sft

Dogwood IV X Plan, Emberly 55, Beasley, TX, 77417

4 Bed
3 Bath
2236 sft

Jasmine Plan, Emberly, Beasley, TX, 77417

3 Bed
2 Bath
1660 sft

Dogwood IV V Plan, Emberly 55, 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 The Sabine F Plan, Emberly, Beasley, TX, 77417 at $332,990 posts ROI 23.53% with $333/mo cash flow from $2,701/mo rent. Total monthly income equals $2,701/mo, and annual cash flow records $3,994/yr on $110,386 to close. Return on cash invested measures 23.53% and rental yield reads 9.73% at the current $332,990. Equity gained on principal adds $2,149/yr, and 5% annual appreciation supports $91,999 by year five. Five-year ROI prints 123.45% and total cumulative return in cash totals $136,273.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,701/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to The Sabine! This two-story home is ready for anything with its great layout and modern touches. On the main floor, you'll find an open concept family and kitchen area as well as a guest room and bathroom. The primary suite is also on the main floor and has a large walk-in closet. Upstairs, there are two more bedrooms and additional bathroom plus a loft and a study/flex space. Make it your own with The Sabine's flexible floor plan. From additional garage space to a covered patio, you've got every opportunity to make The Sabine your dream home. Just know that offerings vary by location, so please discuss our standard features and upgrade options with your community's agent.

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