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 1804 Saddlebred Loop, Harker Heights, TX, 76548 priced at $408,695 converts $2,656/mo rent into after a $2,000/mo obligation. Total monthly income equals $2,656/mo. Return on cash invested prints 17.51% in year one, and rental yield reads 7.8% against a $408,695 entry. Equity gained on principal adds $2,637/yr, while 5% annual appreciation compiles into $112,915 by year five. Five-year ROI reaches 91.28% and total cumulative return in cash sums $123,670. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,656/mo property income covering a $2,000/mo payment, not borrower’s personal income.
Single Family
Built in 2024
9,583 sqft lot
$N/A/sqft
$250 annually 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 |
|---|---|---|
| 2024-07-29 | Price change | $408,695 |
| 2024-07-05 | Price change | $398,425 |
| 2024-07-01 | Listed for sale | $408,695 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eleonora Santana • NextHome Tropicana Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #549332
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 2024 Central Texas MLS, All Rights Reserved.
