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 2407 Royal Crest Cir, Killeen, TX, 76549 priced at $117,999 converts $1,560/mo rent into $720/mo cash flow after a $578/mo obligation. Total monthly income equals $1,560/mo, and annual cash flow totals $8,645/yr on $39,117 invested. Return on cash invested prints 42.01% in year one, and rental yield reads 15.86% against a $117,999 entry. Equity gained on principal adds $761/yr, while 5% annual appreciation compiles into $32,601 by year five. Five-year ROI reaches 222.66% and total cumulative return in cash sums $87,099. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,560/mo property income covering a $578/mo payment, not borrower’s personal income.
Townhouse
Built in 1982
6,512 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76549, Killeen, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,404 (100%) |
| Owner Occupied HU | 11,357 (50.7%) |
| Renter Occupied HU | 9,942 (44.4%) |
| Vacant Housing Units | 1,105 ( 4.9%) |
| Median Home Value | $235,442 |
| Average Home Value | $274,357 |
Residential
21,114
Single Family
19,798
Multi-Family
1,316
Businesses
622
Date | Event | Price |
|---|---|---|
| 2024-12-07 | Listed for sale | $117,999 |
| 2022-03-12 | Listing removed | N/A |
| 2022-03-11 | Listed for rent | $775 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $95,749 | -6.63% |
| 2023-12-27 | $1941.28 | -1.25% | $102,552 | 9.79% |
| 2022-12-27 | $1965.79 | N/A | $93,409 | 29.09% |
Listed by: Dawn Weller • Jim Wright Company
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #564200
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.
