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 1617 S Harley Dr, Harker Heights, TX, 76548 with 5% annual appreciation on a $145,000 basis while $1,133/mo rent supports operations. Total monthly income totals $1,133/mo and a $710/mo payment preserves $102/mo for cash returns. Annual cash flow comes to $1,219/yr on $48,068 deployed, and return on cash invested reaches 22.45% in year one. Equity gained on principal adds $936/yr, and five-year appreciation sums $40,061 alongside rental yield of 9.38%. Five-year ROI measures 117.7% and total cumulative return in cash totals $56,576.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,133/mo property income versus a $710/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1971
5,684 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bailey Scoggins • Morris Real Estate
Mls Name: Central Texas MLS
Mls ID: #552656
