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% |
Investment property for sale in Temple at 3223 Llano Alto Cir, Temple, TX, 76504 listed at $263,990 pairs $2,034/mo rent with a $1,292/mo payment to leave $137/mo cash flow. Total monthly income runs $2,034/mo, and annual cash flow reaches $1,642/yr on $87,513 cash to close. Return on cash invested measures 21.79% in year one, and rental yield registers 9.25% at a $263,990 basis. Equity gained on principal adds $1,703/yr, and annual property appreciation at 5% supports $72,936 by year five. Five-year ROI tracks 114.21% and total cumulative return in cash totals $99,946. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,034/mo property income relative to a $1,292/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
8,581 sqft lot
$N/A/sqft
$240 annually HOA
Neighborhood data shown for ZIP Code: 76504, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,346 (100%) |
| Owner Occupied HU | 4,802 (36.0%) |
| Renter Occupied HU | 7,272 (54.5%) |
| Vacant Housing Units | 1,272 ( 9.5%) |
| Median Home Value | $208,864 |
| Average Home Value | $274,573 |
Residential
11,800
Single Family
8,424
Multi-Family
3,376
Businesses
1,106
Date | Event | Price |
|---|---|---|
| 2025-07-08 | Listed for sale | $263,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kathryn Stredwick • First Texas Brokerage Company
Mls Name: NTREIS
Mls ID: #20993751
Disclaimer: 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.
