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 1805 Horatio St, Harker Heights, TX, 76559 at $289,100 posts ROI 21.17% with $100/mo cash flow from $2,177/mo rent. Total monthly income equals $2,177/mo, and annual cash flow records $1,204/yr on $95,837 to close. Return on cash invested measures 21.17% and rental yield reads 9.04% at the current $289,100. Equity gained on principal adds $1,866/yr, and 5% annual appreciation supports $79,873 by year five. Five-year ROI prints 110.91% and total cumulative return in cash totals $106,294.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,177/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
6,098 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 76559, Nolanville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,914 (100%) |
| Owner Occupied HU | 1,828 (62.7%) |
| Renter Occupied HU | 882 (30.3%) |
| Vacant Housing Units | 204 ( 7.0%) |
| Median Home Value | $297,782 |
| Average Home Value | $325,658 |
Residential
2,767
Single Family
2,719
Multi-Family
48
Businesses
85
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Listed for sale | $289,100 |
| 2024-10-15 | Listing removed | $289,100 |
| 2024-07-26 | Listed for sale | $289,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $40,000 | 14.29% |
| 2023-12-27 | $630.24 | N/A | $35,000 | N/A |
Listed by: Tracy Hailes • Stylecraft Brokerage, LLC
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #559422
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.
