Kitson 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
Rental property for sale in Wharton at Kitson Plan, Wharton Lakes: Cottage Collection, Wharton, TX, 77488 offers $1,620/mo rent that, after a $1,087/mo payment, leaves $41/mo cash flow. Total monthly income is $1,620/mo, and annual cash flow is $491/yr on $73,590 cash. Return on cash invested measures 20.58% in year one, and rental yield stands at 8.76% at a $221,990 entry. Equity gained on principal adds $1,432/yr while 5% annual appreciation compounds into $61,332 by year five. Five-year ROI records 107.62% and total cumulative return in cash reaches $79,200. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,620/mo property income versus a $1,087/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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
