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% |
Investment property for sale in Killeen at 2113 Carousel Dr, Killeen, TX, 76543 offers a 10.35% rental yield on a $129,995 purchase with $1,121/mo rent. Total monthly income registers $1,121/mo, and a $636/mo payment leaves $197/mo available for distribution. Annual cash flow reaches $2,362/yr on $43,093 to close, and return on cash invested stands at 25.39% in year one. Equity gained on principal adds $839/yr while 5% annual appreciation supports $35,915 over five years. Portfolio math shows five-year ROI at 133.44% and total cumulative return in cash at $57,505. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,121/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
4,390 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vernon MacHardy • Coldwell Banker Realty
Mls Name: Central Texas MLS
Mls ID: #587801
