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 806 McLellan Dr, Temple, TX, 76504 priced at $259,605 pairs $2,034/mo rent with $188/mo cash flow after a $1,271/mo payment. Total monthly income equals $2,034/mo, and annual cash flow comes to $2,250/yr on $86,059 invested. Return on cash invested is 22.52% in year one, and rental yield stands at 9.4% on a $259,605 basis. Equity gained on principal adds $1,675/yr, and 5% annual appreciation accumulates to $71,724 by year five. Five-year ROI measures 118.09% and total cumulative return in cash reaches $101,629. For financing, Ziffy Mortgage’s DSCR program evaluates $2,034/mo property income against a $1,271/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $259,605 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $617.32 | 22.39% | $31,500 | 43.18% |
| 2023-04-02 | $504.40 | N/A | $22,000 | N/A |
Listed by: Pecan Creek Sales Office • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
