706 McLellan Dr, Temple, TX, 76504 | $193/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

706 McLellan Dr, Temple, TX, 76504 | $193/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1415 sft

2601 Leno Dr, Temple, TX, 76504

3 Bed
2 Bath
1263 sft

2621 Leno Dr, Temple, TX, 76504

3 Bed
3 Bath
1745 sft

248 Coal Dr, Jarrell, TX, 76537

- Bed
- Bath
- sft

Solana Ranch Rd, Salado, TX, 76571

Nearby investment properties with comparable prices

3 Bed
2 Bath
1415 sft

1351 Athan Dr, Belton, TX, 76513

3 Bed
2 Bath
1273 sft

117 Honey Bee Rd, Jarrell, TX, 76537

3 Bed
2 Bath
1440 sft

168 The Bad Way, Jarrell, TX, 76537

4 Bed
3 Bath
1925 sft

348 Brannigan Dr, Jarrell, TX, 76537

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 Temple at 706 McLellan Dr, Temple, TX, 76504 listed at $258,810 pairs $2,034/mo rent with a $1,267/mo payment to leave $193/mo cash flow. Total monthly income runs $2,034/mo, and annual cash flow reaches $2,320/yr on $85,796 cash to close. Return on cash invested measures 22.61% in year one, and rental yield registers 9.43% at a $258,810 basis. Equity gained on principal adds $1,670/yr, and annual property appreciation at 5% supports $71,504 by year five. Five-year ROI tracks 118.58% and total cumulative return in cash totals $101,740. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,034/mo property income relative to a $1,267/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Camden is a single-story, 3-bedrooms, 2-bathroom home featuring approximately 1,501 square feet of living space. The entry opens to two secondary bedrooms and bath with hallway closet. An open concept large combined dining and family area leads into the center kitchen. The kitchen includes a breakfast bar and separate pantry. The main bedroom, bedroom 1, features a sloped ceiling and attractive bathroom with a spacious walk-in closet. The standard covered patio is located off the family room. Additional finishes include granite countertops and stainless-steel appliances. Youll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat, and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait! (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

Neighborhood Data

Neighborhood data shown for ZIP Code: 76504, Temple, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,346 (100%)
Owner Occupied HU	4,802 (36.0%)
Renter Occupied HU	7,272 (54.5%)
Vacant Housing Units	1,272 ( 9.5%)
Median Home Value	$208,864
Average Home Value	$274,573