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 2400 Lavigne Ct, Harker Heights, TX, 76548 priced at $482,024 pairs $3,679/mo rent with $252/mo cash flow after a $2,359/mo payment. Total monthly income equals $3,679/mo, and annual cash flow comes to $3,018/yr on $159,791 invested. Return on cash invested is 21.8% in year one, and rental yield stands at 9.16% on a $482,024 basis. Equity gained on principal adds $3,110/yr, and 5% annual appreciation accumulates to $133,174 by year five. Five-year ROI measures 114.19% and total cumulative return in cash reaches $182,464. For financing, Ziffy Mortgage’s DSCR program evaluates $3,679/mo property income against a $2,359/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
0.34 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 |
|---|---|---|
| 2025-03-19 | Price change | $475,000 |
| 2025-02-23 | Price change | $480,000 |
| 2025-02-15 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $482,024 | 0.75% |
| 2024-10-09 | N/A | N/A | $478,435 | 2.04% |
| 2023-10-09 | N/A | N/A | $468,871 | 1365.22% |
Listed by: N/A • N/A
Mls Name: United Country
Mls ID: #42254-00258
