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% |
Investment property for sale in Temple at The 2082 Plan, Hartrick Ranch, Temple, TX, 76502 earns $425/mo cash flow from $2,671/mo rent with a $1,546/mo payment. Total monthly income totals $2,671/mo, and annual cash flow totals $5,097/yr on $104,721 capital. ROI tracks 24.78% on current figures, and rental yield reads 10.15% at a $315,900 purchase. Equity gained on principal adds $2,038/yr, and 5% annual appreciation supports $87,277 over five years. Five-year ROI reaches 130.14% and total cumulative return in cash sums $136,284. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,671/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76502, Temple, TX area.
| 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 |
Residential
22,452
Single Family
20,044
Multi-Family
2,408
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Listed for sale | $315,900 |
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
