818 McLellan DrTempleTX76504
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Temple at 818 McLellan Dr, Temple, TX, 76504 with 5% annual appreciation on a $261,450 basis while $2,034/mo rent supports operations. Total monthly income totals $2,034/mo and a $1,280/mo payment preserves $174/mo for cash returns. Annual cash flow comes to $2,093/yr on $86,671 deployed, and return on cash invested reaches 22.32% in year one. Equity gained on principal adds $1,687/yr, and five-year appreciation sums $72,234 alongside rental yield of 9.34%. Five-year ROI measures 117.03% and total cumulative return in cash totals $101,429.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,034/mo property income versus a $1,280/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
11,800
Single Family
8,424
Multi-Family
3,376
Businesses
1,106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
