Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
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 shown for ZIP Code: 76502, Temple, TX area.
| 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 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Listed for sale | $318,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joey Smith • Omega Builders
Mls Name: Omega Builders
Mls ID: #N/A
