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 4113 Longhorn Trl, Temple, TX, 76502 generates $1,912/mo in rent and, after a $1,199/mo payment, leaves $170/mo in cash flow. Total monthly income is $1,912/mo, and annual cash flow is $2,042/yr on $81,184 invested. Return on cash invested sits at 22.42% in year one, and rental yield is 9.37% on a $244,900 entry. Equity gained on principal adds $1,580/yr, while 5% annual appreciation builds toward $67,661 over five years. Five-year ROI reaches 117.59% and total cumulative return in cash sums $95,465. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,912/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76502, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,696 (100%) |
| Owner Occupied HU | 13,995 (61.7%) |
| Renter Occupied HU | 7,260 (32.0%) |
| Vacant Housing Units | 1,441 ( 6.3%) |
| Median Home Value | $302,329 |
| Average Home Value | $330,680 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $244,900 |
| 2025-05-29 | Listing removed | $250,000 |
| 2025-05-14 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $2399.47 | 11.27% | $267,854 | 72.59% |
| 2023-06-11 | $2156.46 | -54.65% | $155,200 | -33.96% |
| 2022-06-11 | $4754.80 | N/A | $235,000 | 36.02% |
Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11515090
