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% |
Rental property for sale in Killeen at 3526 Addison St, Killeen, TX, 76542 offers $1,924/mo rent that, after a $1,180/mo payment, leaves $210/mo cash flow. Total monthly income is $1,924/mo, and annual cash flow is $2,517/yr on $79,892 cash. Return on cash invested measures 23.06% in year one, and rental yield stands at 9.58% at a $241,000 entry. Equity gained on principal adds $1,555/yr while 5% annual appreciation compounds into $66,584 by year five. Five-year ROI records 120.95% and total cumulative return in cash reaches $96,628. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,924/mo property income versus a $1,180/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
5,401 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76542, Killeen, TX area.
| 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 |
Residential
21,493
Single Family
18,987
Multi-Family
2,506
Businesses
859
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Price change | $241,000 |
| 2024-06-27 | Listed for sale | $242,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $222,255 | 11.80% |
| 2023-10-23 | $2677.00 | -16.15% | $198,789 | 10.00% |
| 2022-10-23 | $3192.65 | N/A | $180,717 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Janet Bass • Coldwell Banker Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #548482
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 2024 Central Texas MLS, All Rights Reserved.
