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% |
Rental property for sale in Wharton at 109 E Emily Ave, Wharton, TX, 77488 offers $1,057/mo rent that, after a $649/mo payment, leaves $114/mo cash flow. Total monthly income is $1,057/mo, and annual cash flow is $1,371/yr on $43,924 cash. Return on cash invested measures 23.03% in year one, and rental yield stands at 9.57% at a $132,500 entry. Equity gained on principal adds $855/yr while 5% annual appreciation compounds into $36,607 by year five. Five-year ROI records 120.88% and total cumulative return in cash reaches $53,096. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,057/mo property income versus a $649/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77488, Wharton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,388 (100%) |
| Owner Occupied HU | 3,523 (55.2%) |
| Renter Occupied HU | 2,014 (31.5%) |
| Vacant Housing Units | 851 (13.3%) |
| Median Home Value | $198,776 |
| Average Home Value | $280,270 |
Residential
5,877
Single Family
4,986
Multi-Family
891
Businesses
696
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Willie Adolph • Keller Williams Signature
Mls Name: HAR
Mls ID: #66136054
