The 2082 Plan, The Reserve at Northgate, Temple, TX, 76502 | $1,627/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, The Reserve at Northgate, Temple, TX, 76502 | $1,627/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3712 sft

205 Cabiness Dr #BFTPJ7, Salado, TX, 76571

4 Bed
2 Bath
2302 sft

321 Raven Dr, Temple, TX, 76502

4 Bed
3 Bath
2629 sft

910 Cliffside Dr, Harker Heights, TX, 76548

4 Bed
3 Bath
3195 sft

9512 Raeburn Ct, Killeen, TX, 76542

Nearby investment properties with comparable prices

4 Bed
2 Bath
1811 sft

2052 Stillwell St, Nolanville, TX, 76559

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Reserve at Northgate, Temple, TX, 76502

4 Bed
2 Bath
1811 sft

2072 Stillwell St, Nolanville, TX, 76559

Fulton III Plan, Hills of Westwood Phase IV

4 Bed
3 Bath
1789 sft

Fulton III Plan, Hills of Westwood Phase IV, Temple, TX, 76502

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, The Reserve at Northgate, Temple, TX, 76502 at $335,900 posts ROI 37.45% with $1,627/mo cash flow from $4,016/mo rent. Total monthly income equals $4,016/mo, and annual cash flow records $19,529/yr on $111,351 to close. Return on cash invested measures 37.45% and rental yield reads 14.35% at the current $335,900. Equity gained on principal adds $2,168/yr, and 5% annual appreciation supports $92,803 by year five. Five-year ROI prints 198.12% and total cumulative return in cash totals $220,611.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,016/mo property income rather than your personal income records (W2s, Paystubs, 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