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 814 Red Fern Dr, Harker Heights, TX, 76548 offers $3,278/mo rent that, after a $1,933/mo payment, leaves $434/mo cash flow. Total monthly income is $3,278/mo, and annual cash flow is $5,206/yr on $130,943 cash. Return on cash invested measures 23.89% in year one, and rental yield stands at 9.96% at a $395,000 entry. Equity gained on principal adds $2,549/yr while 5% annual appreciation compounds into $109,131 by year five. Five-year ROI records 125.48% and total cumulative return in cash reaches $164,310. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,278/mo property income versus a $1,933/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 |
|---|---|---|
| 2025-06-18 | Listing removed | $399,000 |
| 2025-06-13 | Listed for sale | $399,000 |
| 2025-06-03 | Listing removed | $2,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $406,983 | 6.68% |
| 2024-10-09 | $6984.31 | -6.48% | $381,483 | -9.46% |
| 2023-10-09 | $7468.13 | 16.09% | $421,340 | 25.34% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
