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 Temple at 3903 Keller Rd, Temple, TX, 76504 generates $1,656/mo in rent and, after a $1,126/mo payment, leaves $20/mo in cash flow. Total monthly income is $1,656/mo, and annual cash flow is $242/yr on $76,242 invested. Return on cash invested sits at 20.23% in year one, and rental yield is 8.64% on a $229,990 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,542 over five years. Five-year ROI reaches 105.81% and total cumulative return in cash sums $80,668. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,656/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
8,772 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christopher Marti • Marti Realty Group
Mls Name: Unlock MLS
Mls ID: #5505785
