976 Nw Kc #476, Harper, TX, 78631 | $263/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

976 Nw Kc #476, Harper, TX, 78631 | $263/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

295A Fossler Ranch Rd W, Hunt, TX, 78024

- Bed
- Bath
2096 sft

134 White Pearl Rd, Hunt, TX, 78024

- Bed
- Bath
- sft

L2-3 Rocky Top Rd SW #4, Hunt, TX, 78024

5 Bed
4 Bath
5753 sft

1305 camino real, Junction, TX, 76849

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

826 Byas Springs Rd, Mountain Home, TX, 78058

- Bed
1 Bath
300 sft

205 Big Buck Cir, Mountain Home, TX, 78058

2 Bed
2 Bath
1409 sft

200 Cherry Springs Rd, Hunt, TX, 78024

- Bed
- Bath
- sft

826 Byas Springs Rd W, Mountain Home, TX, 78058

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Harper at 976 Nw Kc #476, Harper, TX, 78631 uses $127,628 cash to close to unlock $3,151/yr annual cash flow and $263/mo monthly cash flow. Total monthly income runs $3,000/mo, and a $1,884/mo payment keeps the spread at $263/mo. Purchase price stands at $385,000, and rental yield measures 9.35% with $3,000/mo rent. Return on cash invested shows 22.38% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 117.3% and total cumulative return in cash records $149,710. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,000/mo property income covering a $1,884/mo payment rather than investor’s personal income.

Manufactured

Built in 2017

5.05 Acres lot

$N/A/sqft

No HOA

More details about the property

This spacious country retreat sits on a gorgeous 5 acre lot in the coveted community of Harper, Tx. Step inside to discover this 4 bedroom, 2 bath home that blends comfort and contemporary amenities. The kitchen features a large island/breakfast bar and is equipped with all stainless-steel Frigidaire appliances. A large pantry with sliding wood doors adds a touch of rustic charm while providing ample space, matching the beautiful wood beams and trim throughout. The living room has nice built-ins and a surround sound system. The spacious primary bedroom is complemented by a huge walk-in closet and bathroom which offers ample space, a walk-in shower, and soaking tub. The home's oversized utility room is another standout feature, complete with a sink & additional space for a second fridge & freezer. The 2017 home is retrofitted on permanent foundation, & 400 amp electric service has been installed (200 for house 200 for a future shop). Outside, relax around the fire pit or by the seasonal creek which forms the back boundary of the property. Beautiful oaks abound throughout the 5 acres of level to gently rolling terrain. Don't miss your opportunity to make this dream property your own!

Neighborhood Data

Neighborhood data shown for ZIP Code: 78631, Harper, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,332 (100%)
Owner Occupied HU	903 (67.8%)
Renter Occupied HU	172 (12.9%)
Vacant Housing Units	257 (19.3%)
Median Home Value	$513,281
Average Home Value	$716,938