The 1651 Plan, Hartrick Ranch, Temple, TX, 76502 | $2,047/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

The 1651 Plan, Hartrick Ranch, Temple, TX, 76502 | $2,047/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1898 sft

15646 Fm 2843, Salado, TX, 76571

4 Bed
5 Bath
3083 sft

4445 W Amity Rd, Salado, TX, 76571

3 Bed
3 Bath
1605 sft

15042 Planeview Dr, Salado, TX, 76571

Plan 2897 Modeled Plan, Sonterra - Cool Water

4 Bed
3 Bath
2897 sft

Plan 2897 Modeled Plan, Sonterra - Cool Water, Jarrell, TX, 76537

Nearby investment properties with comparable prices

4 Bed
2 Bath
1662 sft

The 1651 Plan, Hartrick Ranch, Temple, TX, 76502

3 Bed
2 Bath
1631 sft

Stockton Plan, Eastwood at Sonterra, Jarrell, TX, 76537

3 Bed
2 Bath
1631 sft

Stockton Plan, Cool Water at Sonterra, Jarrell, TX, 76537

4 Bed
3 Bath
1783 sft

429 Pipe Creek Dr, Temple, TX, 76502

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Temple at The 1651 Plan, Hartrick Ranch, Temple, TX, 76502 priced at $290,900 converts $4,116/mo rent into $2,047/mo cash flow after a $1,424/mo obligation. Total monthly income equals $4,116/mo, and annual cash flow totals $24,566/yr on $96,433 invested. Return on cash invested prints 45.38% in year one, and rental yield reads 16.98% against a $290,900 entry. Equity gained on principal adds $1,877/yr, while 5% annual appreciation compiles into $80,370 by year five. Five-year ROI reaches 240.69% and total cumulative return in cash sums $232,103. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,116/mo property income covering a $1,424/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details!This four-bedroom, two bath home is a great option for those looking for more bedrooms without a second story! You won't believe your eyes as you walk into the great space that is the open concept living room, dining room, and kitchen. With all of its wonderful features, to include walk-in closets, granite countertops, and corner kitchen with island, you are sure to love this home!

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