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 6510 Fm 3012 Rd, Wharton, TX, 77488 listed at $1,200,000 pairs $3,198/mo rent with a $5,873/mo payment. Total monthly income runs $3,198/mo. Return on cash invested measures 3.9% in year one, and rental yield registers 3.2% at a $1,200,000 basis. Equity gained on principal adds $7,743/yr, and annual property appreciation at 5% supports $331,538 by year five. Five-year ROI tracks 18.15% and total cumulative return in cash totals $70,571. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,198/mo property income relative to a $5,873/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1978
32 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 |
|---|---|---|
| 2025-05-31 | Listed for sale | $1,200,000 |
| 2020-09-23 | Sold | N/A |
| 2020-08-07 | Pending sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-01 | $103.07 | -11.38% | $6,203 | -8.39% |
| 2023-06-01 | $116.31 | -11.17% | $6,771 | N/A |
| 2022-06-01 | $130.93 | -3.99% | $6,771 | N/A |
Listed by: Madeleine Kutach • Capitol Ranch Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #58666285
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.
