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 1413 Hopi Trl, Harker Heights, TX, 76548 generates $1,098/mo in rent, after a $1,054/mo payment. Total monthly income is $1,098/mo. Return on cash invested sits at 11.17% in year one, and rental yield is 6.12% on a $215,436 entry. Equity gained on principal adds $1,390/yr, while 5% annual appreciation builds toward $59,521 over five years. Five-year ROI reaches 57.69% and total cumulative return in cash sums $41,202. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,098/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
0.27 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 |
|---|---|---|
| 2025-10-07 | Listing removed | $275,000 |
| 2025-08-22 | Price change | $275,000 |
| 2025-06-18 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-30 | N/A | N/A | $215,436 | -13.40% |
| 2024-10-30 | $4613.77 | 1.67% | $248,758 | -1.49% |
| 2023-10-30 | $4538.20 | 0.01% | $252,519 | 14.70% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
