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 3903 Scenic Trail Dr, Harker Heights, TX, 76548 priced at $450,000 converts $3,666/mo rent into $466/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,666/mo, and annual cash flow totals $5,586/yr on $149,175 invested. Return on cash invested prints 23.65% in year one, and rental yield reads 9.78% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 124.14% and total cumulative return in cash sums $185,190. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,666/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2010
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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Daniann Harper • Texas Luxe Realty
Mls Name: Central Texas MLS
Mls ID: #550569
