The 1818 Plan, Northgate, Temple, TX, 76502 | $1,498/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 1818 Plan, Northgate, Temple, TX, 76502 | $1,498/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3787 sft

8601 Platinum Dr, Killeen, TX, 76542

4 Bed
3 Bath
2887 sft

5613 Kent Dr, Belton, TX, 76513

3 Bed
3 Bath
2624 sft

112 Chattanooga Ct, Belton, TX, 76513

4 Bed
2 Bath
1727 sft

6267 Matagorda Rd, Belton, TX, 76513

Nearby investment properties with comparable prices

- Bed
2 Bath
2889 sft

944 Schrader Rd, Killeen, TX, 76542

4 Bed
3 Bath
2726 sft

3504 Lorne Dr, Killeen, TX, 76542

3 Bed
2 Bath
1841 sft

1814 Horatio Rd, Harker Heights, TX, 76559

4 Bed
2 Bath
1958 sft

229 Sheridan Loop, Belton, TX, 76513

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 1818 Plan, Northgate, Temple, TX, 76502 priced at $314,400 pairs $3,734/mo rent with $1,498/mo cash flow after a $1,539/mo payment. Total monthly income equals $3,734/mo, and annual cash flow comes to $17,977/yr on $104,224 invested. Return on cash invested is 37.16% in year one, and rental yield stands at 14.25% on a $314,400 basis. Equity gained on principal adds $2,029/yr, and 5% annual appreciation accumulates to $86,863 by year five. Five-year ROI measures 196.59% and total cumulative return in cash reaches $204,897. For financing, Ziffy Mortgage’s DSCR program evaluates $3,734/mo property income against a $1,539/mo payment instead of your W2s, 1099s, or Tax returns.

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!If charm and elegance are what you're looking for - Welcome home! A favorite of many, the 1818 has several features that make it stand out from the rest. From the moment your eyes catch the stunning exterior, you're captivated. Interior features include dual living areas to use as you choose, a large kitchen with granite-topped island that is open through the dining and living room, stunning windows flowing with natural light, an optional study alcove, and a spacious primary suite. Stylecraft's selections round out everything that make this floor plan so special.

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