104 E Arlo Rd, Harker Heights, TX, 76548 | $273/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

104 E Arlo Rd, Harker Heights, TX, 76548 | $273/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1401 sft

3803 Sawtooth Dr, Killeen, TX, 76542

- Bed
1 Bath
4084 sft

504 Angus Cir, Killeen, TX, 76542

3 Bed
2 Bath
1460 sft

1402 Clairidge Ave, Killeen, TX, 76549

4 Bed
2 Bath
1445 sft

4704 Frontier Trl, Killeen, TX, 76542

Nearby investment properties with comparable prices

5 Bed
2 Bath
1900 sft

301 E Atkinson St, Florence, TX, 76527

- Bed
1 Bath
1600 sft

401 S Love Ave, Florence, TX, 76527

- Bed
- Bath
- sft

TRACT Private Road 4718 #D, Kempner, TX, 76539

- Bed
- Bath
- sft

1 Tract Cres #4717, Kempner, TX, 76539

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

Rental property for sale in Harker Heights at 104 E Arlo Rd, Harker Heights, TX, 76548 priced at $170,000 pairs $1,482/mo rent with $273/mo cash flow after a $832/mo payment. Total monthly income equals $1,482/mo, and annual cash flow comes to $3,278/yr on $56,355 invested. Return on cash invested is 25.73% in year one, and rental yield stands at 10.46% on a $170,000 basis. Equity gained on principal adds $1,097/yr, and 5% annual appreciation accumulates to $46,968 by year five. Five-year ROI measures 135.34% and total cumulative return in cash reaches $76,269. For financing, Ziffy Mortgage’s DSCR program evaluates $1,482/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1975

8,642 sqft lot

$N/A/sqft

No HOA

More details about the property

This beautifully remodeled 3-bedroom, 1.5-bathroom home is nestled in a well-established neighborhood, perfect for those looking for a move-in ready property with charm and modern updates. Conveniently located with easy access to major roads and main highway. Featuring freshly painted walls, ceramic title flooring throughout, and large windows that allow natural light into the rooms. The full bathroom has been completely updated with modern fixtures. A convenient half-bath in the master bedroom provides additional functionality. The fully equipped kitchen maximizes every inch of space while offering all the essentials for cooking and entertaining. The spacious backyard offers plenty of room for both relaxation and entertainment.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76548, Harker Heights, TX area.

Housing Distribution

Housing Statistics

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