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 Temple at 7801 Rock Ct, Temple, TX, 76502 with 5% annual appreciation on a $579,500 basis while $4,746/mo rent supports operations. Total monthly income totals $4,746/mo and a $2,836/mo payment preserves $625/mo for cash returns. Annual cash flow comes to $7,505/yr on $190,656 deployed, and return on cash invested reaches 24% in year one. Equity gained on principal adds $3,739/yr, and five-year appreciation sums $160,105 alongside rental yield of 9.83%. Five-year ROI measures 125.95% and total cumulative return in cash totals $240,140.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,746/mo property income versus a $2,836/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
0.51 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-24 | Price change | $579,500 |
| 2024-07-11 | Listed for sale | $589,999 |
| 2024-07-09 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Pull Down Stairs
Listed by: Bryna Dixon • Vista Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #550343
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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. Copyright 2024 Central Texas MLS, All Rights Reserved.
