Leon Plan, Hartrick RanchTempleTX76502
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 Leon Plan, Hartrick Ranch, Temple, TX, 76502 priced at $318,750 converts $2,386/mo rent into $104/mo cash flow after a $1,560/mo obligation. Total monthly income equals $2,386/mo, and annual cash flow totals $1,253/yr on $105,666 invested. Return on cash invested prints 21.09% in year one, and rental yield reads 8.98% against a $318,750 entry. Equity gained on principal adds $2,057/yr, while 5% annual appreciation compiles into $88,065 by year five. Five-year ROI reaches 110.49% and total cumulative return in cash sums $116,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,386/mo property income covering a $1,560/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$15 monthly 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
