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 9112 Brahma Plains Rd, Temple, TX, 76502 offers a 10.01% rental yield on a $289,290 purchase with $2,413/mo rent. Total monthly income registers $2,413/mo, and a $1,416/mo payment leaves $356/mo available for distribution. Annual cash flow reaches $4,269/yr on $95,900 to close, and return on cash invested stands at 24.36% in year one. Equity gained on principal adds $1,867/yr while 5% annual appreciation supports $79,925 over five years. Portfolio math shows five-year ROI at 127.92% and total cumulative return in cash at $122,673. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,413/mo property income against a $1,416/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76502, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,696 (100%) |
| Owner Occupied HU | 13,995 (61.7%) |
| Renter Occupied HU | 7,260 (32.0%) |
| Vacant Housing Units | 1,441 ( 6.3%) |
| Median Home Value | $302,329 |
| Average Home Value | $330,680 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $289,290 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $485.54 | 22.26% | $27,300 | 57.80% |
| 2023-04-02 | $397.13 | -8.59% | $17,300 | N/A |
| 2022-04-02 | $434.45 | N/A | $17,300 | N/A |
Listed by: The Terrace Sales Office • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
