2821 Wasilla Dr, Temple, TX, 76502 | $328/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

2821 Wasilla Dr, Temple, TX, 76502 | $328/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2041 sft

1668 Jamie, Belton, TX, 76513

3 Bed
2 Bath
1647 sft

6131 Lavaca Dr, Belton, TX, 76513

4 Bed
2 Bath
1972 sft

8107 Preston Hollow Dr, Killeen, TX, 76542

6 Bed
3 Bath
3300 sft

1806 Glendale Dr, Killeen, TX, 76549

Nearby investment properties with comparable prices

4 Bed
3 Bath
1823 sft

101 Louisa Dr, Killeen, TX, 76542

4 Bed
2 Bath
1796 sft

1111 Rolling Thunder Dr, Killeen, TX, 76549

4 Bed
2 Bath
1778 sft

102 Louisa Dr, Killeen, TX, 76542

4 Bed
2 Bath
1662 sft

The 1651 Plan, Yowell Ranch, 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

Rental property for sale in Temple at 2821 Wasilla Dr, Temple, TX, 76502 offers $2,353/mo rent that, after a $1,394/mo payment, leaves $328/mo cash flow. Total monthly income is $2,353/mo, and annual cash flow is $3,931/yr on $94,427 cash. Return on cash invested measures 24.07% in year one, and rental yield stands at 9.91% at a $284,849 entry. Equity gained on principal adds $1,838/yr while 5% annual appreciation compounds into $78,699 by year five. Five-year ROI records 126.39% and total cumulative return in cash reaches $119,347. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,353/mo property income versus a $1,394/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This stunning 4-bedroom, 2-bath home in North Point, Temple, TX, zoned for Belton ISD, offers 1,545 sqft of stylish living. The open floor plan features Cinnamon Walnut vinyl plank flooring, two-tone Cotton and Steel Grey cabinets, and Colonial White quartz counters. The kitchen boasts a sleek Purity Ice backsplash, a stainless steel undermount sink, Avery pendant lighting, and brushed nickel fixtures. The primary suite includes a luxurious Grand Shower with Calacatta Sky tile, quartz counters, and chrome finishes. Secondary baths mirror this refined style. Outside, a Moody Blue modern entry door, Austin White Sawn stone, Outerspace siding, Omega White trim, and a white garage door create striking curb appeal. LED downlights enhance every room. With elegant finishes and thoughtful upgrades, this home blends comfort and sophistication. Don't miss this incredible opportunity!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76502, Temple, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,696 (100%)
Owner Occupied HU	13,995 (61.7%)
Renter Occupied HU	7,260 (32.0%)
Vacant Housing Units	1,441 ( 6.3%)
Median Home Value	$302,329
Average Home Value	$330,680