Aspen Plan, Village at Nolan HeightsHarker HeightsTX76548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Harker Heights at Aspen Plan, Village at Nolan Heights, Harker Heights, TX, 76548 with 5% annual appreciation on a $364,990 basis while $2,909/mo rent supports operations. Total monthly income totals $2,909/mo and a $1,786/mo payment preserves $314/mo for cash returns. Annual cash flow comes to $3,767/yr on $120,994 deployed, and return on cash invested reaches 23.02% in year one. Equity gained on principal adds $2,355/yr, and five-year appreciation sums $100,840 alongside rental yield of 9.56%. Five-year ROI measures 120.73% and total cumulative return in cash totals $146,080.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,909/mo property income versus a $1,786/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76548, Harker Heights, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,589
Single Family
12,008
Multi-Family
581
Businesses
970
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A