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 802 Antelope Trl, Temple, TX, 76504 offers a 10.46% rental yield on a $220,700 purchase with $1,924/mo rent. Total monthly income registers $1,924/mo, and a $1,080/mo payment leaves $210/mo available for distribution. Annual cash flow reaches $2,520/yr on $73,162 to close, and return on cash invested stands at 23.35% in year one. Equity gained on principal adds $1,424/yr while 5% annual appreciation supports $60,975 over five years. Portfolio math shows five-year ROI at 123.44% and total cumulative return in cash at $90,315. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,924/mo property income against a $1,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76504, Temple, TX area.
| 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 |
Residential
11,800
Single Family
8,424
Multi-Family
3,376
Businesses
1,106
Date | Event | Price |
|---|---|---|
| 2025-09-30 | Listing removed | $1,550 |
| 2025-09-03 | Listing removed | $230,000 |
| 2025-08-29 | Listed for rent | $1,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $222,858 | -3.51% |
| 2024-10-09 | $5400.54 | -4.52% | $230,955 | -6.39% |
| 2023-10-09 | $5656.28 | 3.51% | $246,710 | 8.11% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
