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% |
Investment property for sale in Harker Heights at 122 W Stacie Rd, Harker Heights, TX, 76548 offers a 20.32% rental yield on a $124,000 purchase with $2,100/mo rent. Total monthly income registers $2,100/mo, and a $607/mo payment leaves $1,215/mo available for distribution. Annual cash flow reaches $14,579/yr on $41,106 to close, and return on cash invested stands at 55.38% in year one. Equity gained on principal adds $800/yr while 5% annual appreciation supports $34,259 over five years. Portfolio math shows five-year ROI at 294.3% and total cumulative return in cash at $120,975. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,100/mo property income against a $607/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
8,293 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $124,000 |
| 2022-09-30 | Listing removed | N/A |
| 2022-09-17 | Listed for rent | $950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $2096.77 | 12.81% | $116,670 | 29.38% |
| 2022-09-02 | $1858.75 | N/A | $90,178 | 26.59% |
| 2021-09-02 | N/A | N/A | $71,236 | 2.12% |
Listed by: Sean LeGrant • Allure Real Estate
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #1791974
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-09-02 03:33:22 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
