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 1913 River Rock Trl, Harker Heights, TX, 76548 at $464,900 posts ROI 30.65% with $1,379/mo cash flow from $4,685/mo rent. Total monthly income equals $4,685/mo, and annual cash flow records $16,554/yr on $154,114 to close. Return on cash invested measures 30.65% and rental yield reads 12.09% at the current $464,900. Equity gained on principal adds $3,000/yr, and 5% annual appreciation supports $128,443 by year five. Five-year ROI prints 161.66% and total cumulative return in cash totals $249,136.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,685/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
0.52 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 |
|---|---|---|
| 2024-06-03 | Price change | $464,900 |
| 2024-05-14 | Pending sale | $459,900 |
| 2024-04-11 | Price change | $459,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $5900.06 | -27.40% | $488,397 | -7.10% |
| 2022-08-16 | $8127.19 | N/A | $525,724 | 30.95% |
| 2021-08-16 | N/A | N/A | $401,472 | 15.16% |
Listed by: Stephen Secrest • Salado Creek Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #544168
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.
