The 1818 Plan, McGregor EstatesKilleenTX76549
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 Killeen at The 1818 Plan, McGregor Estates, Killeen, TX, 76549 earns $1,166/mo cash flow from $3,384/mo rent with a $1,527/mo payment. Total monthly income totals $3,384/mo, and annual cash flow totals $13,987/yr on $103,395 capital. ROI tracks 33.44% on current figures, and rental yield reads 13.02% at a $311,900 purchase. Equity gained on principal adds $2,013/yr, and 5% annual appreciation supports $86,172 over five years. Five-year ROI reaches 176.6% and total cumulative return in cash sums $182,596. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,384/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76549, Killeen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,404 (100%) |
| Owner Occupied HU | 11,357 (50.7%) |
| Renter Occupied HU | 9,942 (44.4%) |
| Vacant Housing Units | 1,105 ( 4.9%) |
| Median Home Value | $235,442 |
| Average Home Value | $274,357 |
Housing Distribution
Address Breakdown
Residential
21,114
Single Family
19,798
Multi-Family
1,316
Businesses
622
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
