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 3919 Scenic Trail Dr, Harker Heights, TX, 76548 priced at $420,000 pairs $3,318/mo rent with $298/mo cash flow after a $2,056/mo payment. Total monthly income equals $3,318/mo, and annual cash flow comes to $3,572/yr on $139,230 invested. Return on cash invested is 22.47% in year one, and rental yield stands at 9.48% on a $420,000 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,038 by year five. Five-year ROI measures 117.91% and total cumulative return in cash reaches $164,167. For financing, Ziffy Mortgage’s DSCR program evaluates $3,318/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2010
0.51 Acres lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2025-09-20 | Listed for sale | $420,000 |
| 2025-07-26 | Listing removed | $470,000 |
| 2025-04-08 | Price change | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-20 | N/A | N/A | $465,046 | 9.73% |
| 2023-09-20 | N/A | N/A | $423,795 | 10.00% |
| 2022-09-20 | N/A | N/A | $385,268 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Ramon Alvarez • All City Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #593264
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 2025 Central Texas MLS, All Rights Reserved.
