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% |
Total monthly income runs $1,793/mo, and a $1,297/mo payment. Purchase price stands at $265,000, and rental yield measures 8.12% with $1,793/mo rent. Return on cash invested shows 18.66% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 97.39% and total cumulative return in cash records $85,551. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,793/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1975
0.39 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 |
|---|---|---|
| 2025-04-21 | Listed for sale | $265,000 |
| 2025-01-17 | Listing removed | $1,695 |
| 2024-10-29 | Listed for rent | $1,695 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $1745.89 | 5.87% | $237,392 | 28.16% |
| 2023-04-21 | $1649.15 | -37.75% | $185,231 | 10.00% |
| 2022-04-21 | $2649.26 | N/A | $168,392 | 10.00% |
Listed by: Daisy Ruiz • All City Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #576998
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.
