5304 Willamette Ln, Killeen, TX, 76549 | $61/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5304 Willamette Ln, Killeen, TX, 76549 | $61/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1407 sft

1006 Cherokee Trl, Kempner, TX, 76539

Airbnb Potential+ 1 more

- Bed
- Bath
- sft

15-15 Fm 963, Bertram, TX, 78605

Airbnb Potential+ 1 more

- Bed
- Bath
- sft

18201 FM 963, Bertram, TX, 78605

Airbnb Potential+ 1 more

- Bed
- Bath
- sft

18201 Farm Rnch #963, Bertram, TX, 78605

Nearby investment properties with comparable prices

3 Bed
2 Bath
1492 sft

3803 Tatonka Dr, Killeen, TX, 76549

3 Bed
2 Bath
1415 sft

5307 Donegal Bay Ct, Killeen, TX, 76549

3 Bed
3 Bath
1554 sft

4912 Donegal Bay Ct, Killeen, TX, 76549

3 Bed
2 Bath
1535 sft

4104 Corinne Dr, Killeen, TX, 76549

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Killeen at 5304 Willamette Ln, Killeen, TX, 76549 offers a 8.86% rental yield on a $225,000 purchase with $1,661/mo rent. Total monthly income registers $1,661/mo, and a $1,101/mo payment leaves $61/mo available for distribution. Annual cash flow reaches $735/yr on $74,588 to close, and return on cash invested stands at 20.89% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 109.38% and total cumulative return in cash at $81,585. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,661/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2008

7,291 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautiful 3-bedroom, 2.5-bathroom home located in the desirable Bridgewood community in Killeen, TX. Just minutes from I-16, this home offers convenient access to local amenities and everything you need close by. Inside, you'll find a spacious living room featuring soaring ceilings that open up to the upper level, creating a bright and airy atmosphere. The open-concept layout seamlessly connects the living and dining areas, perfect for entertaining. The eat-in kitchen includes a cozy breakfast nook, breakfast bar, and pantry, making mealtimes a breeze. The primary suite is conveniently located on the main level and features dual sinks, a soaking tub, a separate shower, and a generous walk-in closet. Upstairs, there's a versatile loft space overlooking the living area belowideal for a home office, reading nook, or play area. Two additional bedrooms and a full bathroom with a tub/shower combo complete the upper level. Outside, enjoy a covered back patio and a fully fenced backyard, perfect for relaxing or hosting gatherings. As part of the Bridgewood community, you'll have access to amenities including a pool, parks, playgrounds, walking trails, and more. Dont miss your opportunity to call this wonderful home yoursschedule a showing today! Discounted rate options and no lender fee future refinancing may be available for qualified buyers of this home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76549, Killeen, TX area.

Housing Distribution

Housing Statistics

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