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 Wharton at 1105 N Rusk St, Wharton, TX, 77488 uses $33,150 cash to close to unlock $2,595/yr annual cash flow and $216/mo monthly cash flow. Total monthly income runs $927/mo, and a $489/mo payment keeps the spread at $216/mo. Purchase price stands at $100,000, and rental yield measures 11.12% with $927/mo rent. Return on cash invested shows 27.74% in year one, and 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 146.15% and total cumulative return in cash records $48,448. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $927/mo property income covering a $489/mo payment rather than investor’s personal income.
Single Family
Built in 1942
0.27 Acres 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 |
|---|---|---|
| 2025-05-04 | Price change | $100,000 |
| 2025-04-08 | Price change | $120,000 |
| 2025-03-12 | Price change | $140,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $1660.82 | 10.31% | $137,302 | 7.28% |
| 2023-05-04 | $1505.61 | -27.47% | $127,980 | 7.86% |
| 2022-05-04 | $2075.88 | -6.49% | $118,658 | 4.59% |
Listed by: Thomas Johnson • RE/MAX GO
Mls Name: HAR
Mls Provider:
Mls ID: #81332799
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
