814 McLellan Dr, Temple, TX, 76504 | $219/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

814 McLellan Dr, Temple, TX, 76504 | $219/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1415 sft

629 Eaton Dr, Temple, TX, 76504

3 Bed
2 Bath
1263 sft

2507 Torbensen Ct, Temple, TX, 76504

3 Bed
2 Bath
1263 sft

625 Eaton Dr, Temple, TX, 76504

3 Bed
2 Bath
1415 sft

613 Eaton Dr, Temple, TX, 76504

Nearby investment properties with comparable prices

4 Bed
2 Bath
1917 sft

1009 E Ave S, Belton, TX, 76513

3 Bed
2 Bath
1662 sft

133 Ammonite Ln, Jarrell, TX, 76537

4 Bed
2 Bath
1904 sft

109 Quartz Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1530 sft

212 Bainbridge Rd, Temple, TX, 76502

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

Rental property for sale in Temple at 814 McLellan Dr, Temple, TX, 76504 priced at $255,170 pairs $2,034/mo rent with $219/mo cash flow after a $1,249/mo payment. Total monthly income equals $2,034/mo, and annual cash flow comes to $2,632/yr on $84,589 invested. Return on cash invested is 23.02% in year one, and rental yield stands at 9.57% on a $255,170 basis. Equity gained on principal adds $1,647/yr, and 5% annual appreciation accumulates to $70,499 by year five. Five-year ROI measures 120.77% and total cumulative return in cash reaches $102,157. For financing, Ziffy Mortgage’s DSCR program evaluates $2,034/mo property income against a $1,249/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Bellvue is one of our one-story floorplans feature in our Pecan Creek community in Temple, Texas. This comfortable 3 bedroom and 2-bathroom home is the perfect fit for you. Inside this home, you'll find approximately 1,415 square feet and has an open-concept layout designed to fit your needs. This home has beautiful features that create a welcoming ambiance, and the 2-car garage ensures plenty of space for vehicles and storage. The beautiful kitchen with flat panel birch cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. End your day by relaxing under the covered patio, where you can enjoy the nature from the backyard. The primary bedroom will make you feel right at home. With an attached primary bathroom, starting your day or winding down will be a breeze. A large walk-in closet ensures plenty of storage space. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. Every D.R. Horton home has smart home technology built in. Feel connected as you control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. Find your home today with the Bellvue floorplan.

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