Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
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 Westin II Plan, Drake's Landing, Temple, TX, 76502 with 5% annual appreciation on a $360,500 basis while $2,671/mo rent supports operations. Total monthly income totals $2,671/mo and a $1,764/mo payment preserves $108/mo for cash returns. Annual cash flow comes to $1,295/yr on $119,506 deployed, and return on cash invested reaches 20.99% in year one. Equity gained on principal adds $2,326/yr, and five-year appreciation sums $99,600 alongside rental yield of 8.89%. Five-year ROI measures 109.84% and total cumulative return in cash totals $131,266.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,671/mo property income versus a $1,764/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 |
|---|---|---|
| 2025-09-26 | Price change | $360,500 |
| 2025-05-08 | Price change | $403,500 |
| 2024-09-10 | Listed for sale | $375,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar price properties found nearby.
Listed by: N/A • Omega Builders
Mls Name: Omega Builders
Mls ID: #N/A
