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% |
Rental property for sale in Temple at 1018 Porterhouse Rd, Temple, TX, 76502 priced at $274,545 pairs $2,056/mo rent with $73/mo cash flow after a $1,344/mo payment. Total monthly income equals $2,056/mo, and annual cash flow comes to $881/yr on $91,012 invested. Return on cash invested is 20.88% in year one, and rental yield stands at 8.99% on a $274,545 basis. Equity gained on principal adds $1,772/yr, and 5% annual appreciation accumulates to $75,852 by year five. Five-year ROI measures 109.41% and total cumulative return in cash reaches $99,576. For financing, Ziffy Mortgage’s DSCR program evaluates $2,056/mo property income against a $1,344/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$30 monthly HOA
Neighborhood data shown for ZIP Code: 76502, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,696 (100%) |
| Owner Occupied HU | 13,995 (61.7%) |
| Renter Occupied HU | 7,260 (32.0%) |
| Vacant Housing Units | 1,441 ( 6.3%) |
| Median Home Value | $302,329 |
| Average Home Value | $330,680 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Price change | $274,545 |
| 2024-11-23 | Price change | $264,395 |
| 2024-11-22 | Price change | $264,935 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $31,200 | N/A |
Listed by: Eleonora Santana • NextHome Tropicana Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #543158
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2024 Central Texas MLS, All Rights Reserved.
