3005 Adams - B1 Plan, Splawn Ranch, Killeen, TX, 76542 | $414/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

3005 Adams - B1 Plan, Splawn Ranch, Killeen, TX, 76542 | $414/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

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
1245 sft

Frisco Plan, Grande Estates, Bertram, TX, 78605

3 Bed
2 Bath
1604 sft

Comal Plan, Grande Estates, Bertram, TX, 78605

3 Bed
2 Bath
1604 sft

Comal Plan, Grande Estates, Bertram, TX, 78605

4 Bed
2 Bath
2000 sft

113 Tall Timbers Trl, 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 a $1,532/mo payment keeps the spread at $414/mo. Purchase price stands at $312,990, and rental yield measures 10.12% with $2,640/mo rent. Return on cash invested shows 24.7% in year one, and 5% annual appreciation builds toward $86,473 over five years. Five-year ROI reaches 129.76% and total cumulative return in cash records $134,638. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $1,532/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Adams Plan from our Liberty Series offers an unbeatable combination of style, space, and affordability. This spacious 2-story home features 5 bedrooms, 2.5 bathrooms, a 2-car garage, and 3,005 square feet of thoughtfully designed living space. Step into the versatile flex room - ideal for a home office or sitting area. Continue past the staircase and convenient half bathroom to the bright and open kitchen with a pantry and central island, perfectly positioned to overlook the dining area and spacious living room. The main-level primary suite is your private retreat, featuring a large walk in closet and an en suite bathroom complete with a dual vanity and tub/shower combination. Upstairs, you'll find four additional bedrooms, a full bathroom, a spacious loft, 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 Adams 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