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 1811 Willow Bend Rd, Wharton, TX, 77488 priced at $249,000 pairs $2,006/mo rent with $235/mo cash flow after a $1,219/mo payment. Total monthly income equals $2,006/mo, and annual cash flow comes to $2,821/yr on $82,544 invested. Return on cash invested is 23.33% in year one, and rental yield stands at 9.67% on a $249,000 basis. Equity gained on principal adds $1,607/yr, and 5% annual appreciation accumulates to $68,794 by year five. Five-year ROI measures 122.43% and total cumulative return in cash reaches $101,060. For financing, Ziffy Mortgage’s DSCR program evaluates $2,006/mo property income against a $1,219/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1974
9,422 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 |
|---|---|---|
| 2025-01-23 | Listed for sale | $249,000 |
| 2009-05-13 | Listing removed | $165,000 |
| 2009-03-27 | Listed for sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1586.27 | -5.16% | $194,250 | -5.43% |
| 2023-02-13 | $1672.55 | -63.60% | $205,413 | 5.10% |
| 2022-02-13 | $4595.21 | 127.75% | $195,440 | 15.13% |
Listed by: Sarah Hudgins • Martha Turner Sotheby's International Realty
Mls Name: HAR
Mls Provider:
Mls ID: #34210361
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.
