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 1403 Opal Rd, Killeen, TX, 76543 priced at $179,900 pairs $1,543/mo rent with $213/mo cash flow after a $881/mo payment. Total monthly income equals $1,543/mo, and annual cash flow comes to $2,558/yr on $59,637 invested. Return on cash invested is 24.2% in year one, and rental yield stands at 10.29% on a $179,900 basis. Equity gained on principal adds $1,161/yr, and 5% annual appreciation accumulates to $49,703 by year five. Five-year ROI measures 127.51% and total cumulative return in cash reaches $76,041. For financing, Ziffy Mortgage’s DSCR program evaluates $1,543/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
6,006 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76543, Killeen, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,571 (100%) |
| Owner Occupied HU | 5,566 (38.2%) |
| Renter Occupied HU | 7,475 (51.3%) |
| Vacant Housing Units | 1,530 (10.5%) |
| Median Home Value | $164,630 |
| Average Home Value | $234,803 |
Residential
13,914
Single Family
11,528
Multi-Family
2,386
Businesses
790
Date | Event | Price |
|---|---|---|
| 2024-11-04 | Price change | $179,900 |
| 2024-10-16 | Listed for sale | $185,000 |
| 2024-06-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-20 | N/A | N/A | $197,098 | 4.03% |
| 2023-11-20 | $3586.59 | 0.29% | $189,469 | 11.50% |
| 2022-11-20 | $3576.08 | N/A | $169,925 | 25.55% |
Listed by: Daniel Renkel • Hometown Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #559968
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.
