Denver Plan, Hillside VillageTempleTX76502
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 Temple at Denver Plan, Hillside Village, Temple, TX, 76502 priced at $318,200 converts $2,671/mo rent into $409/mo cash flow after a $1,557/mo obligation. Total monthly income equals $2,671/mo, and annual cash flow totals $4,904/yr on $105,483 invested. Return on cash invested prints 24.56% in year one, and rental yield reads 10.07% against a $318,200 entry. Equity gained on principal adds $2,053/yr, while 5% annual appreciation compiles into $87,913 by year five. Five-year ROI reaches 128.97% and total cumulative return in cash sums $136,046. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,671/mo property income covering a $1,557/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices