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% |
Investment property for sale in Harker Heights at 524 Moccasin Dr, Harker Heights, TX, 76548 with 5% annual appreciation on a $265,000 basis while $3,298/mo rent supports operations. Total monthly income totals $3,298/mo and a $1,297/mo payment preserves $1,414/mo for cash returns. Annual cash flow comes to $16,963/yr on $87,848 deployed, and return on cash invested reaches 39.22% in year one. Equity gained on principal adds $1,710/yr, and five-year appreciation sums $73,215 alongside rental yield of 14.93%. Five-year ROI measures 207.62% and total cumulative return in cash totals $182,391.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,298/mo property income versus a $1,297/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1996
9,535 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 |
|---|---|---|
| 2024-09-01 | Listed for sale | $265,000 |
| 2018-05-01 | Sold | N/A |
| 2018-02-09 | Pending sale | $164,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $3320.16 | -15.84% | $235,279 | 10.00% |
| 2022-09-02 | $3945.17 | N/A | $213,890 | 10.00% |
| 2021-09-02 | N/A | N/A | $194,445 | 10.00% |
Listed by: Phylicia Gaston • The Mullens Group
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #555494
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 2024 Central Texas MLS, All Rights Reserved.
