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 2516 Plan, The Reserve at Northgate, Temple, TX, 76502 offers a 14.45% rental yield on a $368,900 purchase with $4,442/mo rent. Total monthly income registers $4,442/mo, and a $1,806/mo payment leaves $1,818/mo available for distribution. Annual cash flow reaches $21,819/yr on $122,290 to close, and return on cash invested stands at 37.75% in year one. Equity gained on principal adds $2,380/yr while 5% annual appreciation supports $101,920 over five years. Portfolio math shows five-year ROI at 199.74% and total cumulative return in cash at $244,268. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,442/mo property income against a $1,806/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
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 |
|---|---|---|
| 2024-02-06 | Listed for sale | $368,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lacy • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
