2600 Jackson - B1 Plan, Splawn Ranch, Killeen, TX, 76542 | $520/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

2600 Jackson - B1 Plan, Splawn Ranch, Killeen, TX, 76542 | $520/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 - B1 Plan, Splawn Ranch, Killeen, TX, 76542

4 Bed
2 Bath
1800 sft

1315 Crossfire Trl, Killeen, TX, 76542

4 Bed
3 Bath
2203 sft

2203 Harrison - A1 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
1772 sft

Aquila Plan, Grande Estates, Bertram, TX, 78605

3 Bed
2 Bath
1287 sft

Graham Plan, Grande Estates, Bertram, TX, 78605

- Bed
- Bath
- sft

1338 County Road 222 LOT 8, Florence, TX, 76527

3 Bed
2 Bath
1362 sft

Frio Plan, Grande Estates, 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 registers $2,640/mo, and a $1,459/mo payment leaves $520/mo available for distribution. Annual cash flow reaches $6,245/yr on $98,784 to close, and return on cash invested stands at 26.23% in year one. Equity gained on principal adds $1,923/yr while 5% annual appreciation supports $82,329 over five years. Portfolio math shows five-year ROI at 137.97% and total cumulative return in cash at $136,289. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,640/mo property income against a $1,459/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Jackson Plan from our Liberty Series is where style meets functionality, offering a spacious design perfect for growing households. This 2-story home features 5 bedrooms, 3 bathrooms, a 2 car garage, and 2,600 square feet of thoughtfully crafted living space. As you enter, you'll find a main-level bedroom with a walk-in closet and a full bathroom ? ideal for guests. Continue down the hall to the dining area, which sits perfectly between the well-appointed kitchen and the inviting family room, creating an ideal space for gathering and entertaining. Upstairs, the primary suite is your private retreat, complete with a walk-in closet and an en suite bathroom. The upper level also features a loft area for added living or workspace, three additional bedrooms, a full bathroom, and a conveniently located laundry room. 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 Jackson 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