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 505 Pecan Valley Dr, Wharton, TX, 77488 offers a 10.78% rental yield on a $203,000 purchase with $1,824/mo rent. Total monthly income registers $1,824/mo, and a $994/mo payment leaves $380/mo available for distribution. Annual cash flow reaches $4,560/yr on $67,295 to close, and return on cash invested stands at 26.69% in year one. Equity gained on principal adds $1,310/yr while 5% annual appreciation supports $56,085 over five years. Portfolio math shows five-year ROI at 140.47% and total cumulative return in cash at $94,526. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,824/mo property income against a $994/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
1.09 Acres 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 |
|---|---|---|
| 2025-09-23 | Listed for sale | $203,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $1230.78 | 1.79% | $138,030 | 2.20% |
| 2023-09-23 | $1209.16 | -37.31% | $135,054 | 5.88% |
| 2022-09-23 | $1928.72 | -15.35% | $127,556 | -2.56% |
Listed by: Terri Mund • Terri Mund & Associates, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #34444483
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.
