2012 Wilson Rd, El Campo, TX, 77437 | $351/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2012 Wilson Rd, El Campo, TX, 77437 | $351/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2640 sft

562 County Road 268, Ganado, TX, 77962

3 Bed
- Bath
2920 sft

444 County Road 237, Ganado, TX, 77962

5 Bed
7 Bath
4636 sft

208 W Putnam Ave, Ganado, TX, 77962

Nearby investment properties with comparable prices

3 Bed
3 Bath
2360 sft

1518 County Road 307, El Campo, TX, 77437

3 Bed
2 Bath
1800 sft

21126 Highway 111, Louise, TX, 77455

5 Bed
7 Bath
4636 sft

208 W Putnam Ave, Ganado, TX, 77962

3 Bed
4 Bath
4146 sft

632 Western Acres Dr, El Campo, TX, 77437

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in El Campo at 2012 Wilson Rd, El Campo, TX, 77437 earns $351/mo cash flow from $3,899/mo rent with a $2,442/mo payment. Total monthly income totals $3,899/mo, and annual cash flow totals $4,211/yr on $165,419 capital. ROI tracks 22.45% on current figures, and rental yield reads 9.38% at a $499,000 purchase. Equity gained on principal adds $3,220/yr, and 5% annual appreciation supports $137,865 over five years. Five-year ROI reaches 117.69% and total cumulative return in cash sums $194,682. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,899/mo property income instead of your personal income.

Single Family

Built in 1985

1.40 Acres lot

$N/A/sqft

No HOA

More details about the property

Stunning, spacious home with Mother-in-Law Suite. Nestled on the outskirts of El Campo, this expansive residence combines luxury, space, and functionality. The spacious living area boasts high ceilings creating an inviting atmosphere for both relaxation and entertaining. The home features five generously sized bedrooms, including a luxurious master suite that offers a private retreat with a serene en-suite bathroom. The mother-in-law suite is perfectly designed for guests or extended family, offering privacy and comfort without sacrificing convenience. For those who enjoy hobbies or crafting, you'll be thrilled with the large garage, designed with ample space for projects of all kinds. This versatile space can easily be transformed into a workshop or craft room, giving you endless possibilities to explore your creative side. Outside, the sprawling 1.4 acre yard provides endless opportunities for outdoor activities, gardening, or simply enjoying the tranquil surroundings.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77437, El Campo, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,176 (100%)
Owner Occupied HU	4,472 (62.3%)
Renter Occupied HU	2,110 (29.4%)
Vacant Housing Units	594 ( 8.3%)
Median Home Value	$228,608
Average Home Value	$281,267