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 712 Silver Creek Dr, Harker Heights, TX, 76548 priced at $279,900 converts $2,866/mo rent into $876/mo cash flow after a $1,370/mo obligation. Total monthly income equals $2,866/mo, and annual cash flow totals $10,507/yr on $92,787 invested. Return on cash invested prints 31.23% in year one, and rental yield reads 12.29% against a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation compiles into $77,331 by year five. Five-year ROI reaches 164.79% and total cumulative return in cash sums $152,905. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,866/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 1992
9,626 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2592.42 | -18.31% | $196,552 | 10.00% |
| 2022-08-16 | $3173.35 | N/A | $178,684 | 10.00% |
| 2021-08-16 | N/A | N/A | $162,440 | 8.19% |
Listed by: Greg Graham • Graham & Co Realty Group
Mls Name: NTREIS
Mls ID: #20685330
Disclaimer: 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.
