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 1514 N Fulton St, Wharton, TX, 77488 priced at $295,000 pairs $2,267/mo rent with $169/mo cash flow after a $1,444/mo payment. Total monthly income equals $2,267/mo, and annual cash flow comes to $2,029/yr on $97,793 invested. Return on cash invested is 21.98% in year one, and rental yield stands at 9.22% on a $295,000 basis. Equity gained on principal adds $1,904/yr, and 5% annual appreciation accumulates to $81,503 by year five. Five-year ROI measures 115.2% and total cumulative return in cash reaches $112,658. For financing, Ziffy Mortgage’s DSCR program evaluates $2,267/mo property income against a $1,444/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
0.26 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 |
|---|---|---|
| 2024-12-23 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4837.02 | 6.75% | $281,179 | 8.23% |
| 2023-02-13 | $4531.34 | -10.08% | $259,808 | 9.53% |
| 2022-02-13 | $5039.27 | 3.07% | $237,196 | 10.00% |
Listed by: Jonathan Minerick • homecoin.com
Mls Name: HAR
Mls Provider:
Mls ID: #84185288
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.
