Millwood 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 Millwood Plan, Hartrick Ranch, Temple, TX, 76502 priced at $318,300 pairs $2,671/mo rent with $407/mo cash flow after a $1,558/mo payment. Total monthly income equals $2,671/mo, and annual cash flow comes to $4,889/yr on $105,516 invested. Return on cash invested is 24.54% in year one, and rental yield stands at 10.07% on a $318,300 basis. Equity gained on principal adds $2,054/yr, and 5% annual appreciation accumulates to $87,940 by year five. Five-year ROI measures 128.91% and total cumulative return in cash reaches $136,017. For financing, Ziffy Mortgage’s DSCR program evaluates $2,671/mo property income against a $1,558/mo payment instead of your W2s, 1099s, or Tax returns.
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