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% |
Investment property for sale in Killeen at 5305 Donegal Bay Ct, Killeen, TX, 76549 offers a 9.21% rental yield on a $250,000 purchase with $1,919/mo rent. Total monthly income registers $1,919/mo, and a $1,224/mo payment leaves $57/mo available for distribution. Annual cash flow reaches $687/yr on $82,875 to close, and return on cash invested stands at 20.74% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,070 over five years. Portfolio math shows five-year ROI at 108.99% and total cumulative return in cash at $90,322. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,919/mo property income against a $1,224/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
5,401 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $250,000 |
| 2024-02-16 | Sold | N/A |
| 2024-01-05 | Pending sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $5152.02 | 1.34% | $258,632 | -3.70% |
| 2023-04-02 | $5084.09 | 4.37% | $268,577 | 16.03% |
| 2022-04-02 | $4871.28 | N/A | $231,469 | 38.34% |
Listed by: Anthony Giglio • Metrolina Estate Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #69081910
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
