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 3318 Vineyard Trl, Harker Heights, TX, 76548 priced at $431,400 pairs $3,270/mo rent with $203/mo cash flow after a $2,111/mo payment. Total monthly income equals $3,270/mo, and annual cash flow comes to $2,433/yr on $143,009 invested. Return on cash invested is 21.61% in year one, and rental yield stands at 9.1% on a $431,400 basis. Equity gained on principal adds $2,784/yr, and 5% annual appreciation accumulates to $119,188 by year five. Five-year ROI measures 113.17% and total cumulative return in cash reaches $161,842. For financing, Ziffy Mortgage’s DSCR program evaluates $3,270/mo property income against a $2,111/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
7,919 sqft 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 |
|---|---|---|
| 2025-03-05 | Listing removed | $450,000 |
| 2024-12-09 | Listed for sale | $450,000 |
| 2024-08-19 | Listing removed | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $378,050 | -0.88% |
| 2024-10-09 | N/A | N/A | $381,402 | 5.64% |
| 2023-10-09 | N/A | N/A | $361,038 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
