Idlewood Plan, Wharton Lakes : Cottage CollectionWhartonTX77488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Wharton at Idlewood Plan, Wharton Lakes: Cottage Collection, Wharton, TX, 77488 with 5% annual appreciation on a $225,990 basis while $1,620/mo rent supports operations. Total monthly income totals $1,620/mo and a $1,106/mo payment preserves $13/mo for cash returns. Annual cash flow comes to $157/yr on $74,916 deployed, and return on cash invested reaches 20.12% in year one. Equity gained on principal adds $1,458/yr, and five-year appreciation sums $62,437 alongside rental yield of 8.6%. Five-year ROI measures 105.23% and total cumulative return in cash totals $78,836.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,620/mo property income versus a $1,106/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
5,877
Single Family
4,986
Multi-Family
891
Businesses
696
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
