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% |
Investment property for sale in Temple at 822 McLellan Dr, Temple, TX, 76504 uses $89,765 cash to close to unlock $6,153/yr annual cash flow and $513/mo monthly cash flow. Total monthly income runs $2,438/mo, and a $1,325/mo payment keeps the spread at $513/mo. Purchase price stands at $270,785, and rental yield measures 10.8% with $2,438/mo rent. Return on cash invested shows 26.76% in year one, and 5% annual appreciation builds toward $74,813 over five years. Five-year ROI reaches 140.82% and total cumulative return in cash records $126,404. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,438/mo property income covering a $1,325/mo payment rather than investor’s personal income.
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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $270,785 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $736.57 | 46.03% | $31,500 | 43.18% |
| 2023-07-01 | $504.40 | N/A | $22,000 | N/A |
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
