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 Temple at 5504 Helm Ln, Temple, TX, 76502 priced at $115,000 pairs $872/mo rent with $43/mo cash flow after a $563/mo payment. Total monthly income equals $872/mo, and annual cash flow comes to $519/yr on $38,123 invested. Return on cash invested is 21.27% in year one, and rental yield stands at 9.1% on a $115,000 basis. Equity gained on principal adds $742/yr, and 5% annual appreciation accumulates to $31,772 by year five. Five-year ROI measures 111.61% and total cumulative return in cash reaches $42,549. For financing, Ziffy Mortgage’s DSCR program evaluates $872/mo property income against a $563/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1980
0.26 Acres lot
$N/A/sqft
$130 annually HOA
Neighborhood data shown for ZIP Code: 76502, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,696 (100%) |
| Owner Occupied HU | 13,995 (61.7%) |
| Renter Occupied HU | 7,260 (32.0%) |
| Vacant Housing Units | 1,441 ( 6.3%) |
| Median Home Value | $302,329 |
| Average Home Value | $330,680 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-03-15 | Listed for sale | $115,000 |
| 2021-01-14 | Sold | N/A |
| 2020-10-03 | Pending sale | $84,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-15 | $81.24 | 21.13% | $48,732 | 128.77% |
| 2023-03-15 | $67.07 | 1.28% | $21,302 | 10.00% |
| 2022-03-15 | $66.22 | N/A | $19,365 | 17.93% |
Listed by: Matthew Bassi • All City Real Estate Ltd. Co
Mls Name: WMLS
Mls Provider:
Mls ID: #228916
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-03-15 11:51:19 PDT
