








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 Harker Heights at 102 Cedar Bluff Dr, Harker Heights, TX, 76548 uses $167,757 cash to close to unlock $8,529/yr annual cash flow and $711/mo monthly cash flow. Total monthly income runs $4,337/mo, and a $2,496/mo payment keeps the spread at $711/mo. Purchase price stands at $509,900, and rental yield measures 10.21% with $4,337/mo rent. Return on cash invested shows 25.14% in year one, and 5% annual appreciation builds toward $140,876 over five years. Five-year ROI reaches 132.11% and total cumulative return in cash records $221,624. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,337/mo property income covering a $2,496/mo payment rather than investor’s personal income.
Single Family
Built in 2012
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76548, Harker Heights, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,452 (100%) |
| Owner Occupied HU | 7,793 (57.9%) |
| Renter Occupied HU | 4,954 (36.8%) |
| Vacant Housing Units | 705 ( 5.2%) |
| Median Home Value | $305,751 |
| Average Home Value | $308,017 |
Residential
12,589
Single Family
12,008
Multi-Family
581
Businesses
970
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $509,900 |
| 2018-08-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | N/A | N/A | $230,097 | -51.02% |
| 2022-09-02 | $5057.15 | N/A | $469,736 | 21.31% |
| 2021-09-02 | N/A | N/A | $387,221 | 11.99% |



Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11336557