Beckman Plan, Wharton Lakes: Watermill Collection, Wharton, TX, 77488 | $13/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

Beckman Plan, Wharton Lakes: Watermill Collection, Wharton, TX, 77488 | $13/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Pearce Plan, Wharton Lakes : Watermill Collection

3 Bed
2 Bath
1047 sft

Pearce Plan, Wharton Lakes : Watermill Collection, Wharton, TX, 77488

Kitson Plan, Wharton Lakes : Cottage Collection

3 Bed
2 Bath
1402 sft

Kitson Plan, Wharton Lakes : Cottage Collection, Wharton, TX, 77488

Idlewood Plan, Wharton Lakes : Cottage Collection

3 Bed
2 Bath
1411 sft

Idlewood Plan, Wharton Lakes : Cottage Collection, Wharton, TX, 77488

Oakridge Plan, Wharton Lakes : Cottage Collection

3 Bed
2 Bath
1266 sft

Oakridge Plan, Wharton Lakes : Cottage Collection, Wharton, TX, 77488

Nearby investment properties with comparable prices

3 Bed
2 Bath
1411 sft

Idlewood Plan, Wharton Lakes : Cottage Collection, Wharton, TX, 77488

3 Bed
2 Bath
1411 sft

Idlewood Plan, Wharton Lakes : Cottage Collection, Wharton, TX, 77488

3 Bed
2 Bath
1535 sft

912 Spruce Ave, El Campo, TX, 77437

Investment Property+ 2 more

2 Bed
1 Bath
2008 sft

10553 S State Highway 71, El Campo, TX, 77437

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 Beckman Plan, Wharton Lakes: Watermill Collection, Wharton, TX, 77488 at $225,990 posts ROI 20.12% with $13/mo cash flow from $1,620/mo rent. Total monthly income equals $1,620/mo, and annual cash flow records $157/yr on $74,916 to close. Return on cash invested measures 20.12% and rental yield reads 8.6% at the current $225,990. Equity gained on principal adds $1,458/yr, and 5% annual appreciation supports $62,437 by year five. Five-year ROI prints 105.23% and total cumulative return in cash totals $78,836.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,620/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This new home is conveniently laid out on a single floor for maximum comfort and convenience. At its heart stands an open-concept layout connecting a spacious family room, a multi-functional kitchen and lovely dining area. The owner's suite is situated in a private corner and comes complete with an adjoining bathroom, while the two secondary bedrooms are located near the foyer.

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