2913 Bastion LoopKilleenTX76542
INVESTMENT ANALYSIS
Investment Verdict
Solid Income2913 Bastion Loop, Killeen, TX, 76542 in Killeen earns a respectable 9.87% gross yield at $220,000, but after the $989/mo mortgage the net cash flow is $173/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.83) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $60,782 over five years, making equity the dominant return driver. Total projected return: $95,834.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 6.2% |
| Monthly Cash Flow | $173 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,810 |
| Total Monthly Debt Service | $1,549 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2006
9,056 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,493
Single Family
18,987
Multi-Family
2,506
Businesses
859
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2006
9,056 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,493
Single Family
18,987
Multi-Family
2,506
Businesses
859
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Lewis • Colt Real Estate Group
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #573137
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 2025 Central Texas MLS, All Rights Reserved.