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 820 Filly Ln, Temple, TX, 76504 offers $1,934/mo rent that, after a $1,077/mo payment, leaves $285/mo cash flow. Total monthly income is $1,934/mo, and annual cash flow is $3,418/yr on $72,930 cash. Return on cash invested measures 24.6% in year one, and rental yield stands at 10.55% at a $220,000 entry. Equity gained on principal adds $1,420/yr while 5% annual appreciation compounds into $60,782 by year five. Five-year ROI records 129.69% and total cumulative return in cash reaches $94,583. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,934/mo property income versus a $1,077/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
5,227 sqft 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 |
|---|---|---|
| 2024-08-13 | Listing removed | N/A |
| 2024-07-13 | Price change | $220,000 |
| 2024-04-24 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $190,130 | -6.56% |
| 2023-10-23 | $4665.11 | 2.71% | $203,478 | 7.27% |
| 2022-10-23 | $4542.07 | N/A | $189,687 | 51.69% |
Listed by: Victoria Solorzano • Tentori Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #8010980
Disclaimer: Copyright 2024, 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.
