The 2082 Plan, Hartrick Ranch, Temple, TX, 76502 | $2,375/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 2082 Plan, Hartrick Ranch, Temple, TX, 76502 | $2,375/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Homestead, Temple, TX, 76502

5 Bed
4 Bath
4358 sft

1011 Ferguson Mill Rd, Salado, TX, 76571

3 Bed
3 Bath
3379 sft

1265 Mourning Dove Ct, Salado, TX, 76571

4 Bed
4 Bath
2400 sft

11061 Eagle Walk Blvd, Salado, TX, 76571

Nearby investment properties with comparable prices

4 Bed
3 Bath
2043 sft

The 2082 Plan, Hartrick Ranch, Temple, TX, 76502

3 Bed
3 Bath
1848 sft

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

The Greenville (400) Plan, Eastern Wells

3 Bed
2 Bath
1621 sft

The Greenville (400) Plan, Eastern Wells, Jarrell, TX, 76537

3 Bed
2 Bath
1621 sft

221 Little Green Trl, Jarrell, TX, 76537

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

Investment property for sale in Temple at The 2082 Plan, Hartrick Ranch, Temple, TX, 76502 offers a 17.55% rental yield on a $315,900 purchase with $4,621/mo rent. Total monthly income registers $4,621/mo, and a $1,546/mo payment leaves $2,375/mo available for distribution. Annual cash flow reaches $28,497/yr on $104,721 to close, and return on cash invested stands at 47.12% in year one. Equity gained on principal adds $2,038/yr while 5% annual appreciation supports $87,277 over five years. Portfolio math shows five-year ROI at 249.98% and total cumulative return in cash at $261,780. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,621/mo property income against a $1,546/mo payment rather than investor’s personal income documents like 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!This 4 bedroom, 3 bath home is exactly what you've been looking for. Featuring a secondary bedroom suite, it's the perfect home for a multi-generational family, those looking for a private space for guests, or added privacy for one of your children. With walk-in closets in every bedroom and dual walk-in closets in the primary, you won't run out of storage space. Walk into your open concept living area, where you'll have more than enough room to cuddle up or host all of your friends and family.

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