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 502 End O Trl, Harker Heights, TX, 76548 offers $2,264/mo rent that, after a $1,243/mo payment, leaves $369/mo cash flow. Total monthly income is $2,264/mo, and annual cash flow is $4,424/yr on $84,201 cash. Return on cash invested measures 25.16% in year one, and rental yield stands at 10.7% at a $254,000 entry. Equity gained on principal adds $1,639/yr while 5% annual appreciation compounds into $70,176 by year five. Five-year ROI records 132.69% and total cumulative return in cash reaches $111,726. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,264/mo property income versus a $1,243/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-05-09 | Listing removed | $1,900 |
| 2025-04-25 | Listed for rent | $1,900 |
| 2025-04-02 | Listing removed | $267,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $276,936 | -2.85% |
| 2024-10-09 | $5287.02 | -0.24% | $285,056 | -3.34% |
| 2023-10-09 | $5299.77 | 3.68% | $294,896 | 18.91% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
