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 4904 Golden Gate Dr, Killeen, TX, 76549 priced at $250,000 pairs $2,974/mo rent with $1,196/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,974/mo, and annual cash flow comes to $14,350/yr on $82,875 invested. Return on cash invested is 37.22% in year one, and rental yield stands at 14.28% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 196.91% and total cumulative return in cash reaches $163,186. For financing, Ziffy Mortgage’s DSCR program evaluates $2,974/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2006
7,405 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 |
|---|---|---|
| 2024-07-26 | Listing removed | N/A |
| 2024-07-25 | Listed for sale | $250,000 |
| 2016-12-21 | Listing removed | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $871.88 | -76.06% | $101,796 | -50.71% |
| 2022-08-16 | $3641.29 | N/A | $206,528 | 22.75% |
| 2021-08-16 | N/A | N/A | $168,257 | 20.24% |
Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11267652
