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% |
Rental property for sale in Wharton at 812 Merry Ln, Wharton, TX, 77488 priced at $159,200 pairs $1,805/mo rent with $673/mo cash flow after a $779/mo payment. Total monthly income equals $1,805/mo, and annual cash flow comes to $8,077/yr on $52,775 invested. Return on cash invested is 35.21% in year one, and rental yield stands at 13.61% on a $159,200 basis. Equity gained on principal adds $1,027/yr, and 5% annual appreciation accumulates to $43,984 by year five. Five-year ROI measures 186.21% and total cumulative return in cash reaches $98,270. For financing, Ziffy Mortgage’s DSCR program evaluates $1,805/mo property income against a $779/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
9,748 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 |
|---|---|---|
| 2025-07-30 | Pending sale | $170,000 |
| 2025-07-23 | Price change | $170,000 |
| 2025-05-08 | Listed for sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $2481.36 | 3.69% | $118,261 | 7.32% |
| 2023-10-19 | $2393.06 | 15.01% | $110,194 | 24.51% |
| 2022-10-19 | $2080.82 | -3.38% | $88,500 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
