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 4808 Willamette Ln, Killeen, TX, 76549 priced at $339,995 converts $2,855/mo rent into $437/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,855/mo, and annual cash flow totals $5,248/yr on $112,708 invested. Return on cash invested prints 24.57% in year one, and rental yield reads 10.08% against a $339,995 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,934 by year five. Five-year ROI reaches 129.03% and total cumulative return in cash sums $145,433. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,855/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 2010
9,722 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 |
|---|---|---|
| 2025-03-23 | Listed for sale | $339,995 |
| 2020-06-16 | Listing removed | $1,800 |
| 2020-06-11 | Listed for rent | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | N/A | N/A | $330,331 | 3.91% |
| 2023-03-24 | N/A | N/A | $317,911 | 10.00% |
| 2022-03-24 | $2981.15 | N/A | $289,010 | 25.62% |
Listed by: Vernon MacHardy • Coldwell Banker Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #574004
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 2025 Central Texas MLS, All Rights Reserved.
