Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Harker Heights at 106 Snake Dance Dr, Harker Heights, TX, 76548 generates $2,100/mo in rent and, after a $1,419/mo payment, leaves $38/mo in cash flow. Total monthly income is $2,100/mo, and annual cash flow is $461/yr on $96,102 invested. Return on cash invested sits at 20.39% in year one, and rental yield is 8.69% on a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 106.66% and total cumulative return in cash sums $102,501. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,100/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
8,929 sqft 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 |
|---|---|---|
| 2025-04-15 | Listed for sale | $289,900 |
| 2021-09-28 | Sold | N/A |
| 2021-08-25 | Pending sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $3991.61 | 4.48% | $265,858 | 0.90% |
| 2023-04-15 | $3820.36 | -15.59% | $263,499 | 8.69% |
| 2022-04-15 | $4525.94 | N/A | $242,433 | 29.92% |
What's Special
Pull Down Stairs
Listed by: Jack Smith • Donlie McMullin Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #576281
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Central Texas MLS, All Rights Reserved.
