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 8151 Wedel Cemetery Rd, Temple, TX, 76501 generates $978/mo in rent and, after a $622/mo payment, leaves $74/mo in cash flow. Total monthly income is $978/mo, and annual cash flow is $894/yr on $42,101 invested. Return on cash invested sits at 22.03% in year one, and rental yield is 9.24% on a $127,000 entry. Equity gained on principal adds $820/yr, while 5% annual appreciation builds toward $35,088 over five years. Five-year ROI reaches 115.49% and total cumulative return in cash sums $48,621. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $978/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76501, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,880 (100%) |
| Owner Occupied HU | 4,286 (54.4%) |
| Renter Occupied HU | 2,877 (36.5%) |
| Vacant Housing Units | 717 ( 9.1%) |
| Median Home Value | $232,289 |
| Average Home Value | $269,705 |
Residential
7,369
Single Family
6,892
Multi-Family
477
Businesses
585
Date | Event | Price |
|---|---|---|
| 2024-02-06 | Sold | N/A |
| 2023-10-10 | Contingent | $140,000 |
| 2023-07-17 | Price change | $140,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-23 | $235.10 | -0.27% | $15,537 | -2.22% |
| 2023-08-23 | $235.74 | -11.54% | $15,890 | -3.23% |
| 2022-08-23 | $266.50 | N/A | $16,420 | 14.03% |
Listed by: Amber Mezzacappa • NB Elite Realty
Mls Name: HAR
Mls Provider:
Mls ID: #16054534
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
