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 1207 Westgate Dr, Wharton, TX, 77488 priced at $205,990 pairs $1,741/mo rent with $276/mo cash flow after a $1,008/mo payment. Total monthly income equals $1,741/mo, and annual cash flow comes to $3,317/yr on $68,286 invested. Return on cash invested is 24.77% in year one, and rental yield stands at 10.14% on a $205,990 basis. Equity gained on principal adds $1,329/yr, and 5% annual appreciation accumulates to $56,911 by year five. Five-year ROI measures 130.14% and total cumulative return in cash reaches $88,865. For financing, Ziffy Mortgage’s DSCR program evaluates $1,741/mo property income against a $1,008/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
0.34 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 |
|---|---|---|
| 2025-04-13 | Listed for sale | $205,990 |
| 2017-01-30 | Sold | N/A |
| 2016-12-29 | Pending sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $3346.85 | 5.19% | $159,511 | 8.88% |
| 2023-04-14 | $3181.59 | -7.64% | $146,504 | N/A |
| 2022-04-14 | $3444.62 | -2.52% | $146,504 | 0.89% |
Listed by: Roscoe Ford • The Sears Group
Mls Name: HAR
Mls Provider:
Mls ID: #96719864
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.
