222 Mayfair Cir, Wharton, TX, 77488 | $328/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

222 Mayfair Cir, Wharton, TX, 77488 | $328/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1728 sft

404 E Alabama St, Wharton, TX, 77488

4 Bed
3 Bath
2799 sft

106 W Watt St, El Campo, TX, 77437

3 Bed
2 Bath
1717 sft

2990 Fm 1163 Rd, El Campo, TX, 77437

3 Bed
1 Bath
1701 sft

2748 County Road 456, El Campo, TX, 77437

Nearby investment properties with comparable prices

4 Bed
2 Bath
1764 sft

706 Avenue I St, El Campo, TX, 77437

3 Bed
2 Bath
1535 sft

912 Spruce Ave, El Campo, TX, 77437

5 Bed
3 Bath
2216 sft

2106 Sue St, El Campo, TX, 77437

Investment Property+ 2 more

7 Bed
3 Bath
2008 sft

10553 S State Highway 71, Danevang, TX, 77432

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 Wharton at 222 Mayfair Cir, Wharton, TX, 77488 uses $76,245 cash to close to unlock $3,938/yr annual cash flow and $328/mo monthly cash flow. Total monthly income runs $1,964/mo, and a $1,126/mo payment keeps the spread at $328/mo. Purchase price stands at $230,000, and rental yield measures 10.25% with $1,964/mo rent. Return on cash invested shows 25.07% in year one, and 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 131.82% and total cumulative return in cash records $100,507. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,964/mo property income covering a $1,126/mo payment rather than investor’s personal income.

Single Family

Built in 1985

4,451 sqft lot

$N/A/sqft

No HOA

More details about the property

Step into this warm, beautifully maintained home offering spacious living and thoughtful updates throughout. The large family room features vaulted ceilings, rich wood floors, and a cozy brick fireplace with easy access to the backyard. The updated kitchen shines with granite countertops, modern cabinetry, a professional-style gas cooktop, and a bright breakfast area. The private primary suite offers backyard views and plenty of space to unwind. Tons of storage! ( 3 closets just in the master bedroom)Secondary bedroom is generously sized, and the dedicated home office provides the perfect work-from-home setup. With great natural light, an easy-flow floor plan, it's conveniently located near shopping, dining, and schoolsthis is the one youll want to see in person. Schedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77488, Wharton, TX area.

Housing Distribution

Housing Statistics

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