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% |
Total monthly income runs $3,024/mo, and a $2,363/mo payment. Purchase price stands at $482,800, and rental yield measures 7.52% with $3,024/mo rent. Return on cash invested shows 16.32% in year one, and 5% annual appreciation builds toward $133,389 over five years. Five-year ROI reaches 85.01% and total cumulative return in cash records $136,052. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,024/mo property income covering a $2,363/mo payment rather than investor’s personal income.
Single Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-05-29 | Listing removed | $489,999 |
| 2025-04-08 | Price change | $489,999 |
| 2025-02-19 | Price change | $499,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $472,818 | -2.20% |
| 2024-10-09 | $8851.05 | N/A | $483,445 | 1.47% |
| 2023-10-09 | N/A | N/A | $476,436 | 20.33% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
