2032 Stillwell St, Nolanville, TX, 76559 | $23/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

2032 Stillwell St, Nolanville, TX, 76559 | $23/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2527 sft

2603 Arno St, Harker Heights, TX, 76548

4 Bed
4 Bath
2437 sft

4100 Molly Dyer Dr, Killeen, TX, 76549

4 Bed
3 Bath
2110 sft

8413 Kasen Ave, Killeen, TX, 76542

3 Bed
3 Bath
1840 sft

2032 Cherry Bark Ln, Harker Heights, TX, 76548

Nearby investment properties with comparable prices

3 Bed
2 Bath
1690 sft

3130 Lomas Rodando Calzada, Kempner, TX, 76539

4 Bed
3 Bath
2628 sft

5411 Fiesta Oak Dr, Killeen, TX, 76542

4 Bed
3 Bath
3215 sft

5805 Cobalt Ln, Killeen, TX, 76542

4 Bed
3 Bath
2986 sft

6002 Marble Falls Dr, Killeen, TX, 76542

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 Nolanville at 2032 Stillwell St, Nolanville, TX, 76559 offers a 9.03% rental yield on a $365,000 purchase with $2,748/mo rent. Total monthly income registers $2,748/mo, and a $1,786/mo payment leaves $23/mo available for distribution. Annual cash flow reaches $276/yr on $120,998 to close, and return on cash invested stands at 20.14% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 105.78% and total cumulative return in cash at $127,987. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,748/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

7,405 sqft lot

$N/A/sqft

No HOA

More details about the property

Buy this home and if YOU ARE NOT SATISFIED with your purchase in the first 12 Months I'LL BUY IT BACK or SELL IT FOR FREE. NO GIMMICKS! For more information on this Exclusive Buyer Protection Plan, call the listing agent directly. This home qualifies for a 1% buy-down rate for OUR VIP Buyers *Bonus 1 Don't get stuck owning two homes. BUY THIS HOME and I'LL BUY YOURS! If you're looking to buy a home but have one to sell, you're finding yourself in the same dilemma that most homeowners find themselves in. We can help! To discuss the details of this incredible option or for a free report on this exclusive offer and how it works call the listing agent directly *Bonus 2 As a VIP Buyer YOU will walk away with a 1 Year Home Warranty free to you at closing *Bonus 3 As a VIP Buyer you can use my Moving Truck for Free! Call me to become a VIP Buyer Today! Step into this stunning 4-bedroom, 3-bathroom home that seamlessly blends comfort and style. With a traditional design and a spacious single-story layout, this property offers everything you need for modern living. Inside, you'll find a living area and a dining area perfect for entertaining. The kitchen boasts a breakfast area, granite countertops, a pantry, and an open concept to the family room, making it a true centerpiece for gatherings. The interior features include a luxurious garden tub, walk-in closets, and a convenient laundry room. The exterior is equally impressive, featuring a combination of stucco and brick, a privacy fence, and a covered patio and porch-ideal for enjoying the outdoors. The sprinkler system ensures the beautifully landscaped yard stays vibrant year-round. Parking is a breeze with a 3+ car garage, and the attic with pull-down stairs offers additional storage space. Situated on a 2,081 sq. ft. lot (approximately 0.17 acres), this property offers both space and privacy. Don't miss the chance to make it yours-schedule a tour today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76559, Nolanville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,914 (100%)
Owner Occupied HU	1,828 (62.7%)
Renter Occupied HU	882 (30.3%)
Vacant Housing Units	204 ( 7.0%)
Median Home Value	$297,782
Average Home Value	$325,658