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% |
Investment property for sale in Harper at Lange Rd, Harper, TX, 78631 offers a 8.89% rental yield on a $405,000 purchase with $3,000/mo rent. Total monthly income registers $3,000/mo, and a $1,982/mo payment leaves $120/mo available for distribution. Annual cash flow reaches $1,443/yr on $134,258 to close, and return on cash invested stands at 20.98% in year one. Equity gained on principal adds $2,613/yr while 5% annual appreciation supports $111,894 over five years. Portfolio math shows five-year ROI at 109.84% and total cumulative return in cash at $147,470. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,000/mo property income against a $1,982/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78631, Harper, TX area.
| 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 |
Residential
1,145
Single Family
1,145
Multi-Family
0
Businesses
80
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Calvin Holland • Sherman & Co
Mls Name: KVMLS
Mls ID: #120634
