Blakely Plan, Hartrick Ranch, Temple, TX, 76502 | $689/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 | $689/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2598 sft

The 2588 Plan, The Homestead, Temple, TX, 76502

4 Bed
3 Bath
2588 sft

The 2516 Plan, The Homestead, Temple, TX, 76502

4 Bed
3 Bath
1799 sft

The 1846 Plan, The Homestead, Temple, TX, 76502

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Homestead, Temple, TX, 76502

Nearby investment properties with comparable prices

3 Bed
2 Bath
1413 sft

347 Paradise Canyon Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1487 sft

Bandera Plan, Cool Water at Sonterra, Jarrell, TX, 76537

3 Bed
2 Bath
1354 sft

308 Boatright Blvd, Jarrell, TX, 76537

3 Bed
2 Bath
1487 sft

Bandera Plan, Eastwood at Sonterra, 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 listed at $278,600 pairs $2,671/mo rent with a $1,364/mo payment to leave $689/mo cash flow. Total monthly income runs $2,671/mo, and annual cash flow reaches $8,273/yr on $92,356 cash to close. Return on cash invested measures 28.87% in year one, and rental yield registers 11.5% at a $278,600 basis. Equity gained on principal adds $1,798/yr, and annual property appreciation at 5% supports $76,972 by year five. Five-year ROI tracks 152.1% and total cumulative return in cash totals $140,473. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,671/mo property income relative to a $1,364/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

One of our newest cottage style floor plans, the Blakely offers a well thought out design with three secondary bedrooms and a spacious, open living space. Enjoy cozy evenings on the covered patio or a lively game night in the large family room.

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