Newport 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
Investment property for sale in Temple at Newport Plan, Hillside Village, Temple, TX, 76502 earns $332/mo cash flow from $2,490/mo rent with a $1,485/mo payment. Total monthly income totals $2,490/mo, and annual cash flow totals $3,990/yr on $100,577 capital. ROI tracks 23.88% on current figures, and rental yield reads 9.85% at a $303,400 purchase. Equity gained on principal adds $1,958/yr, and 5% annual appreciation supports $83,824 over five years. Five-year ROI reaches 125.34% and total cumulative return in cash sums $126,059. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,490/mo property income instead of your 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