2203 Harrison - A1 Plan, Splawn Ranch, Killeen, TX, 76542 | $649/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

2203 Harrison - A1 Plan, Splawn Ranch, Killeen, TX, 76542 | $649/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3005 sft

3005 Adams - A1 Plan, Splawn Ranch, Killeen, TX, 76542

4 Bed
2 Bath
1800 sft

1315 Crossfire Trl, Killeen, TX, 76542

5 Bed
3 Bath
3005 sft

3005 Adams - B1 Plan, Splawn Ranch, Killeen, TX, 76542

5 Bed
3 Bath
2600 sft

2600 Jackson - A1 Plan, Splawn Ranch, Killeen, TX, 76542

Nearby investment properties with comparable prices

3 Bed
2 Bath
1239 sft

510 Live Oak Dr, Bertram, TX, 78605

3 Bed
2 Bath
1109 sft

560 Live Oak Dr, Bertram, TX, 78605

4 Bed
3 Bath
2203 sft

2203 Harrison - B1 Plan, Splawn Ranch, Killeen, TX, 76542

4 Bed
2 Bath
1667 sft

327 Bertram Oaks Dr, Bertram, TX, 78605

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

Total monthly income runs $2,640/mo, and annual cash flow reaches $7,792/yr on $92,817 cash to close. Return on cash invested measures 28.3% in year one, and rental yield registers 11.31% at a $279,990 basis. Equity gained on principal adds $1,807/yr, and annual property appreciation at 5% supports $77,356 by year five. Five-year ROI tracks 149.09% and total cumulative return in cash totals $138,378. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Harrison Plan from our Liberty Series offers a perfect blend of comfort, practicality, and exceptional value. This 2-story home features 4 bedrooms, 2.5 bathrooms, a 2-car garage, and 2,203 square feet of thoughtfully designed living space. As you step inside, you'll pass the versatile flex room before reaching the staircase to the upper level, a convenient closet, and a half bathroom. The heart of the home is the open kitchen and living area, complete with a central island, a dining area, and a spacious family room ? perfect for entertaining or relaxing with loved ones. Upstairs, the private primary suite awaits, featuring an en suite bathroom. Three additional bedrooms, one more full bathroom, a loft area for additional living space, and a convenient laundry room complete the upper level. Known for providing the lowest price and price per square foot, National Homecorp is here to help you get more home for your money! SELLER-Paid Closing Costs: Enjoy up to 3.5% closing cost contribution when you use NHC Mortgage and our preferred title company. With more space for less money plus exclusive savings through seller-paid incentives, the Harrison Plan is the smart choice for your next home. Start your journey to homeownership today! Disclaimer: Photos may not represent the actual home. They are for illustrative purposes only and may depict a similar home with the same floorplan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76542, Killeen, TX area.

Housing Distribution

Housing Statistics

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