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 819 Trail Crest Dr, Harker Heights, TX, 76548 earns $1,095/mo cash flow from $3,414/mo rent with a $1,566/mo payment. Total monthly income totals $3,414/mo, and annual cash flow totals $13,136/yr on $106,047 capital. ROI tracks 32.3% on current figures, and rental yield reads 12.81% at a $319,900 purchase. Equity gained on principal adds $2,064/yr, and 5% annual appreciation supports $88,382 over five years. Five-year ROI reaches 170.66% and total cumulative return in cash sums $180,980. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,414/mo property income instead of your personal income.
Single Family
Built in 1978
0.29 Acres 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 |
|---|---|---|
| 2024-08-07 | Price change | $319,900 |
| 2024-07-18 | Listed for sale | $329,900 |
| 2022-12-09 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $5842.64 | 1.20% | $325,102 | 16.07% |
| 2022-08-16 | $5773.50 | N/A | $280,103 | 51.47% |
| 2021-08-16 | N/A | N/A | $184,921 | 10.00% |
Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11322849
