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 2004 Willow Bend Rd, Wharton, TX, 77488 with 5% annual appreciation on a $315,000 basis while $1,480/mo rent supports operations. 17% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 5.64%. Five-year ROI measures 57.2% and total cumulative return in cash totals $59,729. Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,480/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
9,365 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $315,000 |
| 2022-07-04 | Listing removed | N/A |
| 2022-06-02 | Pending sale | $287,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $4693.82 | 6.23% | $274,354 | 7.75% |
| 2023-04-11 | $4418.56 | 401.47% | $254,614 | 579.41% |
| 2022-04-11 | $881.12 | 75.67% | $37,476 | 81.82% |
Listed by: Stacie Hoyt • Country Pride Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #64039162
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.
