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% |
Rental property for sale in Temple at The 3268 Plan, Northgate, Temple, TX, 76502 generates $5,394/mo in rent and, after a $2,048/mo payment, leaves $2,419/mo in cash flow. Total monthly income is $5,394/mo, and annual cash flow is $29,022/yr on $138,700 invested. Return on cash invested sits at 40.83% in year one, and rental yield is 15.47% on a $418,400 entry. Equity gained on principal adds $2,700/yr, while 5% annual appreciation builds toward $115,596 over five years. Five-year ROI reaches 216.27% and total cumulative return in cash sums $299,961. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,394/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-08-13 | Price change | $418,400 |
| 2024-07-04 | Price change | $413,400 |
| 2024-04-09 | Price change | $411,400 |
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
