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 820 Meadow Ln, Wharton, TX, 77488 offers a 10.39% rental yield on a $198,100 purchase with $1,715/mo rent. Total monthly income registers $1,715/mo, and a $970/mo payment leaves $306/mo available for distribution. Annual cash flow reaches $3,671/yr on $65,670 to close, and return on cash invested stands at 25.5% in year one. Equity gained on principal adds $1,278/yr while 5% annual appreciation supports $54,731 over five years. Portfolio math shows five-year ROI at 134.01% and total cumulative return in cash at $88,007. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,715/mo property income against a $970/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1951
0.26 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 |
|---|---|---|
| 2025-07-13 | Pending sale | $199,999 |
| 2025-07-01 | Price change | $199,999 |
| 2025-06-12 | Price change | $209,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | $1043.51 | 4.90% | $136,955 | 7.33% |
| 2023-10-23 | $994.80 | -27.77% | $127,604 | 7.91% |
| 2022-10-23 | $1377.34 | 1.96% | $118,254 | 9.26% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
