903 Bellaire DrKilleenTX76541
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
Rental property for sale in Killeen at 903 Bellaire Dr, Killeen, TX, 76541 offers $1,602/mo rent that, after a $978/mo payment, leaves $171/mo cash flow. Total monthly income is $1,602/mo, and annual cash flow is $2,055/yr on $66,267 cash. Return on cash invested measures 23.01% in year one, and rental yield stands at 9.62% at a $199,900 entry. Equity gained on principal adds $1,290/yr while 5% annual appreciation compounds into $55,229 by year five. Five-year ROI records 120.79% and total cumulative return in cash reaches $80,041. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,602/mo property income versus a $978/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
9,692 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76541, Killeen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,680 (100%) |
| Owner Occupied HU | 2,601 (24.4%) |
| Renter Occupied HU | 6,443 (60.3%) |
| Vacant Housing Units | 1,636 (15.3%) |
| Median Home Value | $99,519 |
| Average Home Value | $178,342 |
Housing Distribution
Address Breakdown
Residential
9,276
Single Family
6,817
Multi-Family
2,459
Businesses
1,146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracey Calloway • Texdom Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #4852772
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-07-06 08:41:49 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is 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. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)