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 832 Olive Ln, Harker Heights, TX, 76548 priced at $399,900 converts $4,111/mo rent into $1,268/mo cash flow after a $1,957/mo obligation. Total monthly income equals $4,111/mo, and annual cash flow totals $15,211/yr on $132,567 invested. Return on cash invested prints 31.38% in year one, and rental yield reads 12.34% against a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation compiles into $110,485 by year five. Five-year ROI reaches 165.59% and total cumulative return in cash sums $219,512. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,111/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 2015
7,405 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 |
|---|---|---|
| 2024-03-29 | Listed for sale | $399,900 |
| 2018-10-15 | Sold | N/A |
| 2018-09-04 | Pending sale | $265,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | N/A | N/A | $394,785 | 10.00% |
| 2022-08-16 | N/A | N/A | $358,895 | 10.00% |
| 2021-08-16 | N/A | N/A | $326,268 | 10.00% |
Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11263521
