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 Harker Heights at Sonoma Plan, Village at Nolan Heights, Harker Heights, TX, 76548 offers a 9.18% rental yield on a $397,990 purchase with $3,044/mo rent. Total monthly income registers $3,044/mo, and a $1,948/mo payment leaves $214/mo available for distribution. Annual cash flow reaches $2,565/yr on $131,934 to close, and return on cash invested stands at 21.85% in year one. Equity gained on principal adds $2,568/yr while 5% annual appreciation supports $109,957 over five years. Portfolio math shows five-year ROI at 114.48% and total cumulative return in cash at $151,041. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,044/mo property income against a $1,948/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-08-12 | Price change | $397,990 |
| 2025-05-20 | Price change | $395,990 |
| 2024-06-05 | Price change | $394,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
