Blakely Plan, Hartrick Ranch, Temple, TX, 76502 | $11/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

Blakely Plan, Hartrick Ranch, Temple, TX, 76502 | $11/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1305 sft

117 Morrison Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1200 sft

148 Sudden Impact Dr, Jarrell, TX, 76537

4 Bed
3 Bath
1891 sft

409 Rueben Ave, Holland, TX, 76534

3 Bed
3 Bath
1350 sft

608 Cleary Ln, Jarrell, TX, 76537

Nearby investment properties with comparable prices

3 Bed
2 Bath
1401 sft

144 Calcite Ln, Jarrell, TX, 76537

3 Bed
2 Bath
1251 sft

123 Ragnar Dr, Jarrell, TX, 76537

3 Bed
3 Bath
1798 sft

159 Millers Loop, Jarrell, TX, 76537

3 Bed
3 Bath
1826 sft

344 Enforcer Loop, Jarrell, TX, 76537

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

Investment property for sale in Temple at Blakely Plan, Hartrick Ranch, Temple, TX, 76502 earns $11/mo cash flow from $1,885/mo rent with a $1,290/mo payment. Total monthly income totals $1,885/mo, and annual cash flow totals $128/yr on $87,383 capital. ROI tracks 20.06% on current figures, and rental yield reads 8.58% at a $263,600 purchase. Equity gained on principal adds $1,701/yr, and 5% annual appreciation supports $72,828 over five years. Five-year ROI reaches 104.84% and total cumulative return in cash sums $91,616. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,885/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Blakely Floor Plan - 4-Bedroom, 2-Bathroom Cottage-Style Home with Open Living The Blakely floor plan by Omega Builders offers an ideal combination of charm, efficiency, and open-concept design. With 4 bedrooms, 2 bathrooms, and a spacious 1,604 sq ft layout, this single-story cottage-style home is perfectly suited for families, first-time buyers, or those looking to downsize without compromise. At the heart of the home is a bright and open living area, where the family room, kitchen, and dining space flow effortlessly together. This open design encourages connection and creates a warm, welcoming environment for everyday living or hosting guests. The covered back patio expands your living space outdoors - ideal for weekend barbecues or morning coffee. The primary suite offers a peaceful retreat, featuring a well-appointed ensuite and a large walk-in closet. Three additional bedrooms provide flexibility for growing families, overnight guests, or a dedicated home office or hobby room. A 2-car garage adds convenience and extra storage space, completing the functionality of this thoughtfully crafted home. With its stylish design and efficient use of space, the Blakely floor plan is a smart choice for buyers seeking comfort, value, and timeless appeal in Central Texas.

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