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 1123 Westbury, Temple, TX, 76504 priced at $213,600 converts $1,898/mo rent into $373/mo cash flow after a $1,045/mo obligation. Total monthly income equals $1,898/mo, and annual cash flow totals $4,470/yr on $70,808 invested. Return on cash invested prints 26.22% in year one, and rental yield reads 10.66% against a $213,600 entry. Equity gained on principal adds $1,378/yr, while 5% annual appreciation compiles into $59,014 by year five. Five-year ROI reaches 137.96% and total cumulative return in cash sums $97,686. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,898/mo property income covering a $1,045/mo payment, not borrower’s personal income.
Single Family
Built in 2006
6,534 sqft lot
$N/A/sqft
$7 monthly HOA
Neighborhood data shown for ZIP Code: 76504, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,346 (100%) |
| Owner Occupied HU | 4,802 (36.0%) |
| Renter Occupied HU | 7,272 (54.5%) |
| Vacant Housing Units | 1,272 ( 9.5%) |
| Median Home Value | $208,864 |
| Average Home Value | $274,573 |
Residential
11,800
Single Family
8,424
Multi-Family
3,376
Businesses
1,106
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $230,000 |
| 2024-05-22 | Price change | $235,000 |
| 2024-04-11 | Listed for sale | $242,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $219,891 | -4.22% |
| 2024-10-09 | $2913.01 | 19.63% | $229,589 | 32.94% |
| 2023-10-09 | $2435.04 | -16.96% | $172,702 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
