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 1917 Chapel Heights Dr, Wharton, TX, 77488 listed at $175,000 pairs $1,404/mo rent with a $857/mo payment to leave $77/mo cash flow. Total monthly income runs $1,404/mo, and annual cash flow reaches $919/yr on $58,013 cash to close. Return on cash invested measures 21.49% in year one, and rental yield registers 9.63% at a $175,000 basis. Equity gained on principal adds $1,129/yr, and annual property appreciation at 5% supports $48,349 by year five. Five-year ROI tracks 113.2% and total cumulative return in cash totals $65,671. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,404/mo property income relative to a $857/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1978
9,369 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $175,000 |
| 2015-09-24 | Listing removed | $1,400 |
| 2015-09-07 | Listed for rent | $1,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3894.96 | 3.50% | $185,634 | 7.12% |
| 2023-02-13 | $3763.25 | -0.55% | $173,288 | 7.67% |
| 2022-02-13 | $3784.12 | 5.13% | $160,944 | 8.81% |
Listed by: Stacie Hoyt • Country Pride Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #91971445
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.
