Bella Plan, North Point, Temple, TX, 76502 | $288/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bella Plan, North Point, Temple, TX, 76502 | $288/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2168 sft

512 Damascus Dr, Belton, TX, 76513

4 Bed
3 Bath
2707 sft

9516 Glynhill Ct, Killeen, TX, 76542

2 Bed
2 Bath
1585 sft

1604 Old Mill Rd, Salado, TX, 76571

4 Bed
2 Bath
1978 sft

204 Sugar Maple Ct, Nolanville, TX, 76559

Nearby investment properties with comparable prices

3 Bed
2 Bath
1508 sft

5125 Othello Dr, Belton, TX, 76513

4 Bed
2 Bath
1796 sft

1002 Cedro Ave, Belton, TX, 76513

4 Bed
3 Bath
1823 sft

4020 Illian Cv, Killeen, TX, 76542

4 Bed
2 Bath
1612 sft

1919 Deodar Dr, Belton, TX, 76513

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Temple at Bella Plan, North Point, Temple, TX, 76502 generates $2,312/mo in rent and, after a $1,393/mo payment, leaves $288/mo in cash flow. Total monthly income is $2,312/mo, and annual cash flow is $3,458/yr on $94,345 invested. Return on cash invested sits at 23.57% in year one, and rental yield is 9.75% on a $284,600 entry. Equity gained on principal adds $1,836/yr, while 5% annual appreciation builds toward $78,630 over five years. Five-year ROI reaches 123.75% and total cumulative return in cash sums $116,749. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,312/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This unique kitchen layout is ideal for family gatherings and holidays! You'll family will enjoy this functional 4 bedroom layout and evenings out on the covered patio.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76502, Temple, TX area.

Housing Distribution

Housing Statistics

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