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 907 Mustang Trl, Harker Heights, TX, 76548 priced at $260,000 pairs $2,008/mo rent with $126/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,008/mo, and annual cash flow comes to $1,514/yr on $86,190 invested. Return on cash invested is 21.67% in year one, and rental yield stands at 9.27% on a $260,000 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,833 by year five. Five-year ROI measures 113.67% and total cumulative return in cash reaches $97,973. For financing, Ziffy Mortgage’s DSCR program evaluates $2,008/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $260,000 |
| 2022-03-18 | Sold | N/A |
| 2022-02-19 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $4707.21 | 1.83% | $257,108 | -1.42% |
| 2023-03-13 | $4622.70 | N/A | $260,805 | 13.79% |
| 2022-03-13 | N/A | N/A | $229,197 | 27.80% |
Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11448503
