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 S-1514 Plan, South Pointe, Temple, TX, 76504 priced at $258,400 pairs $3,119/mo rent with $1,281/mo cash flow after a $1,265/mo payment. Total monthly income equals $3,119/mo, and annual cash flow comes to $15,375/yr on $85,660 invested. Return on cash invested is 37.86% in year one, and rental yield stands at 14.48% on a $258,400 basis. Equity gained on principal adds $1,667/yr, and 5% annual appreciation accumulates to $71,391 by year five. Five-year ROI measures 200.34% and total cumulative return in cash reaches $171,607. For financing, Ziffy Mortgage’s DSCR program evaluates $3,119/mo property income against a $1,265/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76504, Temple, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,346 (100%) |
| Owner Occupied HU | 4,802 (36.0%) |
| Renter Occupied HU | 7,272 (54.5%) |
| Vacant Housing Units | 1,272 ( 9.5%) |
| Median Home Value | $208,864 |
| Average Home Value | $274,573 |
Residential
11,800
Single Family
8,424
Multi-Family
3,376
Businesses
1,106
Date | Event | Price |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-09-13 | Price change | $258,400 |
| 2023-04-19 | Listed for sale | $254,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
