1305 Piedmont St, Temple, TX, 76504 | $132/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

1305 Piedmont St, Temple, TX, 76504 | $132/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1376 sft

2611 Burlington, Temple, TX, 76504

3 Bed
3 Bath
1194 sft

916 Filly Ln, Temple, TX, 76504

3 Bed
2 Bath
1441 sft

913 Filly Ln, Temple, TX, 76504

Newlin Plan, Atascosa Estates : Watermill Collection

3 Bed
2 Bath
1484 sft

Newlin Plan, Atascosa Estates : Watermill Collection, Temple, TX, 76504

Nearby investment properties with comparable prices

3 Bed
3 Bath
1449 sft

3209 Elm Dr, Temple, TX, 76502

3 Bed
2 Bath
1501 sft

1328 Athan Dr, Belton, TX, 76513

3 Bed
2 Bath
1501 sft

1115 Sarah Dr, Belton, TX, 76513

3 Bed
2 Bath
1501 sft

1405 Athan Dr, Belton, TX, 76513

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

Investment property for sale in Temple at 1305 Piedmont St, Temple, TX, 76504 earns $132/mo cash flow from $2,034/mo rent with a $1,309/mo payment. Total monthly income totals $2,034/mo, and annual cash flow totals $1,584/yr on $88,676 capital. ROI tracks 21.7% on current figures, and rental yield reads 9.12% at a $267,500 purchase. Equity gained on principal adds $1,726/yr, and 5% annual appreciation supports $73,905 over five years. Five-year ROI reaches 113.68% and total cumulative return in cash sums $100,808. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,034/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Bellvue is one of our one-story floorplans feature in our Willow Glenn community in Temple, Texas. This comfortable 3 bedroom and 2-bathroom home is the perfect fit for you. Inside this home, you'll find approximately 1,415 square feet and has an open-concept layout designed to fit your needs. This home has beautiful features that create a welcoming ambiance, and the 2-car garage ensures plenty of space for vehicles and storage. The beautiful kitchen with shaker-style cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. End your day by relaxing under the covered patio, where you can enjoy the nature from the backyard. The primary bedroom will make you feel right at home. With an attached primary bathroom, starting your day or winding down will be a breeze. A large walk-in closet ensures plenty of storage space. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. Every D.R. Horton home has smart home technology built in. Feel connected as you control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. Find your home today with the Bellvue floorplan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76504, Temple, TX area.

Housing Distribution

Housing Statistics

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