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 Killeen at 133 Andrew Dr, Killeen, TX, 76542 offers $2,640/mo rent that, after a $1,468/mo payment, leaves $507/mo cash flow. Total monthly income is $2,640/mo, and annual cash flow is $6,085/yr on $99,433 cash. Return on cash invested measures 26.03% in year one, and rental yield stands at 10.56% at a $299,950 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,871 by year five. Five-year ROI records 136.9% and total cumulative return in cash reaches $136,124. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,640/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through 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: 76542, Killeen, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,339 (100%) |
| Owner Occupied HU | 12,784 (57.2%) |
| Renter Occupied HU | 8,447 (37.8%) |
| Vacant Housing Units | 1,108 ( 5.0%) |
| Median Home Value | $272,959 |
| Average Home Value | $309,173 |
Residential
21,493
Single Family
18,987
Multi-Family
2,506
Businesses
859
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listed for sale | $299,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Saratoga Homes
Mls Name: Saratoga Homes
Mls Provider:
Mls ID: #N/A
