Everett Plan, Village at Nolan Heights, Harker Heights, TX, 76548 | $122/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

Everett Plan, Village at Nolan Heights, Harker Heights, TX, 76548 | $122/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3152 sft

4900 Sodalite Ct, Killeen, TX, 76542

4 Bed
2 Bath
2189 sft

837 Tuscan Rd, Harker Heights, TX, 76548

6 Bed
3 Bath
3780 sft

279 County Road 4766, Kempner, TX, 76539

6 Bed
3 Bath
3097 sft

3403 Shawlands Rd, Killeen, TX, 76542

Nearby investment properties with comparable prices

3 Bed
2 Bath
1775 sft

118 Preslar Ave, Florence, TX, 76527

4 Bed
2 Bath
1683 sft

507 Brewster St UNIT B, Florence, TX, 76527

4 Bed
2 Bath
2024 sft

1800 Saddlebred Loop, Harker Heights, TX, 76548

4 Bed
3 Bath
2598 sft

611 James Parker Cir, Killeen, TX, 76542

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

Rental property for sale in Harker Heights at Everett Plan, Village at Nolan Heights, Harker Heights, TX, 76548 priced at $361,990 converts $2,696/mo rent into $122/mo cash flow after a $1,772/mo obligation. Total monthly income equals $2,696/mo, and annual cash flow totals $1,459/yr on $120,000 invested. Return on cash invested prints 21.12% in year one, and rental yield reads 8.94% against a $361,990 entry. Equity gained on principal adds $2,336/yr, while 5% annual appreciation compiles into $100,011 by year five. Five-year ROI reaches 110.58% and total cumulative return in cash sums $132,694. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,696/mo property income covering a $1,772/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Find your home in the Village at Nolan Heights community in Harker Heights, Texas with the Everett floorplan. With approximately 2,150 sq. ft., you'll have the perfect space in this 3-4 bedroom, 2 bath layout. Park your car or store your belongings in the attached 2-3 car garage. When you enter the home, you'll be greeted with the beautiful open-concept design living area, that blends the kitchen and great room. The kitchen features flat panel birch cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. Connected to the kitchen in the dining area that can be opted for the study. Walking through the great room, you'll find the primary bedroom with an attached bathroom. The bathroom has a double vanity and a walk-in shower that can be opted for a tub and shower, and a spacious walk-in closet for all your belongings. The secondary bedrooms are carpeted, with plenty of closet space and easy access to a separate bathroom. The game-room with an option of a bedroom gives you control to customize the house to meet your needs. Enjoy nature from the backyard under the covered patio that is connected to the great room. Not only does every D.R. Horton home have a floorplan built for everyday functionality, but smart home technology is also included. Talk to us today to learn more about why the Everett floorplan is perfect for you!

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