The 1874 Plan, Yowell Ranch, Killeen, TX, 76542 | $1,157/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 1874 Plan, Yowell Ranch, Killeen, TX, 76542 | $1,157/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2858 sft

1084 Hickory Dr, Killeen, TX, 76549

4 Bed
4 Bath
4541 sft

510 Amber Jill Cv, Killeen, TX, 76549

5 Bed
3 Bath
3561 sft

871 County Road 4772, Kempner, TX, 76539

4 Bed
2 Bath
1662 sft

The 1651 Plan, Turnbo Ranch, Killeen, TX, 76542

Nearby investment properties with comparable prices

3 Bed
3 Bath
1877 sft

The 1874 Plan, Yowell Ranch, Killeen, TX, 76542

3 Bed
3 Bath
1877 sft

The 1874 Plan, Yowell Ranch, Killeen, TX, 76542

4 Bed
2 Bath
1873 sft

Seabrook Plan, Turnbo Ranch, Killeen, TX, 76542

4 Bed
2 Bath
1991 sft

9702 Taylor Renee Dr, Killeen, TX, 76542

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 Killeen at The 1874 Plan, Yowell Ranch, Killeen, TX, 76542 offers $3,332/mo rent that, after a $1,497/mo payment, leaves $1,157/mo cash flow. Total monthly income is $3,332/mo, and annual cash flow is $13,883/yr on $101,406 cash. Return on cash invested measures 33.6% in year one, and rental yield stands at 13.07% at a $305,900 entry. Equity gained on principal adds $1,974/yr while 5% annual appreciation compounds into $84,515 by year five. Five-year ROI records 177.46% and total cumulative return in cash reaches $179,956. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,332/mo property income versus a $1,497/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and 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!Perfect for a young family, this is one of our only floor plans with all bedrooms upstairs. Your jaw will drop at first sight of the oversized, luxury primary bathroom with dual walk-in closets and substantial vanity. Offering the best in convenience, the primary bathroom opens up directly into the second-story laundry room. Across the hall is a secondary bedroom with delightful windows. Finishing off the large second story is another bedroom and second full bath. This beautiful 3 bedroom, 2 and a half bath home that has all of the space and amenities, such as granite countertops, wood cabinetry, open floor plan, and so much more!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76542, Killeen, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,339 (100%)
Owner Occupied HU	12,784 (57.2%)
Renter Occupied HU	8,447 (37.8%)
Vacant Housing Units	1,108 ( 5.0%)
Median Home Value	$272,959
Average Home Value	$309,173