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 4503 Lori Dr, Killeen, TX, 76549 priced at $220,000 pairs $1,615/mo rent with $50/mo cash flow after a $1,077/mo payment. Total monthly income equals $1,615/mo, and annual cash flow comes to $604/yr on $72,930 invested. Return on cash invested is 20.74% in year one, and rental yield stands at 8.81% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 108.55% and total cumulative return in cash reaches $79,163. For financing, Ziffy Mortgage’s DSCR program evaluates $1,615/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
7,710 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76549, Killeen, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,404 (100%) |
| Owner Occupied HU | 11,357 (50.7%) |
| Renter Occupied HU | 9,942 (44.4%) |
| Vacant Housing Units | 1,105 ( 4.9%) |
| Median Home Value | $235,442 |
| Average Home Value | $274,357 |
Residential
21,114
Single Family
19,798
Multi-Family
1,316
Businesses
622
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: Laura Oaks • All City Real Estate
Mls Name: Central Texas MLS
Mls ID: #598384
