CashFlowRE
Sign in Sign up
9 S 19th St
D Composite 41.89
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.1/30.0
  • ARV discount +9.7/15.0
  • 1% rule +5.0/10.0
  • Livability +3.8/5.0
  • DSCR +3.6/10.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

9 S 19th St · Temple, TX 76504
3 bd · 2.0 ba · 1,188 sqft · SingleFamily public records · 409 Days on market
Built 2000 5,000 sqft lot $109/sqft · at area comps Est $136k · at est. ↓ 27% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

Key facts

  • 5,000 sq ft lot
  • 2 parking spots
  • Built 2000

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $-28 ($-338/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (3.8% below list).
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.0% vs local median 3.6% in Temple — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#122 in TX, #3,814 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute C-, crime D+.
  • Temple ISD (urban): math 32% / reading 31% proficiency, ranked #590 of 826 in TX (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 278 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,222 units permitted in Bell County in 2024 (246 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Bell County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 409 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
  • Climate carrying-cost: major wind risk, 70% chance of damaging wind over 30y; extreme-heat days projected 6→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,312 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 409 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.00%
Cap rate
6.03%
Cash-on-cash
-0.93%
DSCR
0.96
GRM
8.3

CMA / ARV

ARV (median comp)
$136,463
List price
$129,900
Delta
-4.81%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 W Avenue C 0.22mi 3/2.0 1,276 (+7%) 15mo $215,000 $168 64
109 N 11th St 0.27mi 2/1.0 (-1) 1,232 (+4%) 13mo $69,000 $56 62
802 W Garfield Ave 0.55mi 3/1.0 1,136 (-4%) 2mo $75,000 $66 61
1003 N 15th St 0.75mi 2/1.0 (-1) 1,204 (+1%) 1mo $149,000 $124 53
918 S 19th St 0.69mi 2/2.0 (-1) 1,128 (-5%) 7mo $89,000 $79 48
904 S 17th St 0.63mi 3/1.0 1,324 (+11%) 10mo $175,000 $132 40
308 N 2nd St 0.68mi 3/2.0 1,296 (+9%) 21mo $245,000 $189 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.33% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.28×
Total profit
$-26,133
Equity at exit
$19,369
10-year hold
IRR
-24.6%
Equity multiple
-0.04×
Total profit
$-37,836
Equity at exit
$11,231

Cash invested: $36,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76504

Rents YoY
0.3%
Active inventory
278
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,301 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$321 /mo · $3,847/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$-28

Break-even live

Break-even rent $1,337
Max offer price $124,918
Occupancy floor 97%

Sensitivity live

Price -10% $45 -5% $9 +0% $-28 +5% $-65 +10% $-102
Rent -10% $-131 -5% $-80 +0% $-28 +5% $23 +10% $75
Rate -1.0pp $37 -0.5pp $5 base $-28 +0.5pp $-62 +1.0pp $-96

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$32,475
Closing costs
$3,897
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 N 21st St Temple, TX 3.0 1.0 950 $998 $1.05 45d 1 0.22mi
420 S 27th St Temple, TX 2.0 2.0 1200 $1,395 $1.16 15d 1 0.44mi
806 S 23rd St Temple, TX 3.0 2.0 1000 $1,445 $1.45 15d 1 0.60mi
902 S 23rd St Temple, TX 3.0 1.0 1040 $1,200 $1.15 25d 1 0.65mi
717 N 3rd St Temple, TX 3.0 2.0 1281 $1,695 $1.32 23d 1 0.76mi
1802 West Avenue H Unit D Temple, TX 2.0 1.0 700 $850 $1.21 45d 1 0.77mi
1001 S 29th St Temple, TX 3.0 1.0 1080 $1,400 $1.30 25d 1 0.80mi
1205 S 17th St Temple, TX 2.0 1.0 840 $625 $0.74 25d 1 0.84mi
1201 S 25th St Temple, TX 2.0 1.0 852 $1,265 $1.48 25d 1 0.85mi
1117 S 9th St Unit B Temple, TX 3.0 1.0 900 $850 $0.94 25d 1 0.87mi
904 N Main St Temple, TX 3.0 1.5 1228 $1,300 $1.06 25d 1 0.89mi
720 Frank Weise Blvd Unit A Temple, TX 3.0 2.0 1400 $1,600 $1.14 15d 1 0.90mi
1107 S 33rd St Unit B Temple, TX 2.0 2.0 1009 $1,150 $1.14 15d 1 0.91mi
1101 S 3rd St Temple, TX 3.0 1.0 1404 $1,200 $0.85 25d 1 0.91mi
1305 S 21st St Temple, TX 2.0 1.0 900 $1,150 $1.28 45d 1 0.92mi
15 S 10th St Temple, TX 3.0 1.0 916 $950 $1.04 45d 1 0.92mi
1002 S 2nd St Temple, TX 3.0 1.0 1064 $1,325 $1.25 23d 1 0.95mi
619 N 8th St Unit a Temple, TX 3.0 2.0 872 $999 $1.15 15d 1 0.98mi
814 S Martin Luther King Blvd Temple, TX 3.0 2.0 1035 $1,100 $1.06 15d 1 1.02mi
701 East Avenue A Unit A Temple, TX 3.0 2.0 1090 $1,349 $1.24 15d 1 1.06mi
1407 S 5th St Temple, TX 3.0 2.5 1300 $1,465 $1.13 15d 1 1.08mi
1511 S 11th St Temple, TX 2.0 1.0 735 $1,095 $1.49 15d 1 1.09mi
2406 Saulsbury Dr Temple, TX 1.0–2.0 1.0–2.0 935 $950 $1.02 15d 2 1.12mi
1518 S 7th St Temple, TX 2.0 1.0 965 $1,100 $1.14 25d 1 1.13mi
2405A Patrick Henry St Temple, TX 2.0 2.0 1071 $1,101 $1.03 25d 1 1.14mi
2401 Paul Revere St Temple, TX 3.0 2.0 1200 $1,295 $1.08 45d 1 1.16mi
1409 S 35th St Temple, TX 2.0 1.0 1000 $1,195 $1.20 45d 1 1.16mi
1615 S 11th St Temple, TX 2.0 1.0 1076 $1,995 $1.85 15d 1 1.16mi
505 S 16th St Temple, TX 3.0 2.0 1090 $1,070 $0.98 15d 1 1.17mi
509 S 16th St Temple, TX 3.0 2.0 1090 $1,065 $0.98 15d 1 1.17mi
1321 S 39th St Temple, TX 2.0 2.0 1006 $1,200 $1.19 45d 1 1.17mi
703 S 16th St Temple, TX 3.0 2.0 1090 $1,035 $0.95 15d 1 1.21mi
501 Henderson St Temple, TX 4.0 2.0 1223 $1,050 $0.86 15d 1 1.22mi
503 Henderson St Temple, TX 3.0 2.0 1090 $1,015 $0.93 15d 1 1.22mi
214 E Munroe Ave Temple, TX 3.0 2.0 1084 $1,200 $1.11 45d 1 1.22mi
1020 S 12th St Unit 12th St unit 1020 A Temple, TX 3.0 2.5 1355 $1,475 $1.09 45d 1 1.22mi
2414 Bunker Hill Dr Unit B Temple, TX 2.0 1.5 1054 $1,195 $1.13 45d 1 1.24mi
708 Henderson St Temple, TX 3.0 2.0 1090 $1,025 $0.94 15d 1 1.24mi
2212 Bellmont Temple, TX 3.0 2.0 1182 $1,495 $1.26 23d 1 1.26mi
518 S Knob St Unit B Temple, TX 3.0 2.0 1090 $1,015 $0.93 15d 1 1.26mi

Listing history 43 events

  1. 2026-06-22
    days on market $129,900 Active 409 DOM
  2. 2026-06-18
    days on market $129,900 Active 406 DOM
  3. 2026-06-17
    days on market $129,900 Active 405 DOM
  4. 2026-06-16
    days on market $129,900 Active 404 DOM
  5. 2026-06-15
    days on market $129,900 Active 403 DOM
  6. 2026-06-14
    days on market $129,900 Active 401 DOM
  7. 2026-06-10
    days on market $129,900 Active 398 DOM
  8. 2026-06-09
    days on market $129,900 Active 397 DOM
  9. 2026-06-08
    days on market $129,900 Active 396 DOM
  10. 2026-06-07
    days on market $129,900 Active 395 DOM
  11. 2026-06-03
    days on market $129,900 Active 391 DOM
  12. 2026-06-02
    days on market $129,900 Active 390 DOM
  13. 2026-06-01
    days on market $129,900 Active 389 DOM
  14. 2026-05-31
    days on market $129,900 Active 388 DOM
  15. 2026-05-30
    days on market $129,900 Active 387 DOM
  16. 2026-05-01
    price $129,900 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  17. 2026-04-24
    price $129,999 617-char remark
    Show marketing remark (617 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St.

  18. 2026-04-08
    price $129,999 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  19. 2026-03-28
    listed $130,000 Active 617-char remark
    Show marketing remark (617 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St.

  20. 2026-03-12
    price $130,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  21. 2026-02-25
    historical
  22. 2026-02-05
    price $134,900 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  23. 2026-01-29
    price $135,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  24. 2025-12-06
    price $143,000
  25. 2025-12-04
    price $142,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  26. 2025-11-20
    price $143,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  27. 2025-11-06
    price $145,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  28. 2025-10-21
    price $146,500
  29. 2025-10-09
    price $146,500 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  30. 2025-09-19
    price $147,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  31. 2025-09-17
    price $163,000
  32. 2025-09-04
    price $150,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  33. 2025-07-31
    price $160,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  34. 2025-07-17
    price $165,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  35. 2025-06-20
    price $166,000
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  36. 2025-06-20
    price $165,990 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  37. 2025-06-08
    listed $169,000 Active
  38. 2025-05-29
    price $169,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  39. 2025-05-29
    price $159,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  40. 2025-05-29
    price $169,000 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  41. 2025-05-08
    listed $179,000 Active 619-char remark
    Show marketing remark (619 chars)

    Seize this incredible turnkey investment opportunity in Temple! This well-maintained 3-bedroom property already features a long-term tenant of 8 years, ensuring immediate and steady rental income. Ideal for investors looking for passive income without the hassle of finding new occupants. Nestled in a desirable location, this property boasts strong rental appeal, offering comfort, convenience, and reliability. Whether you're expanding your portfolio or stepping into real estate investment, this income-producing gem is ready for you! Can bundle together with the two properties on either side, 15 and 5 S 19th St. .

  42. 2000-01-18
    soldstatus
  43. 1995-06-06
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$3,847 · $321/mo
Projected year-2 tax
$3,847 · $321/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 6 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,611
− Mortgage interest
−$7,276
− Property taxes
−$3,847
− Insurance
−$650
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$3,779
Taxable loss
−$2,439
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$585
After-tax cash flow
$247/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Temple ISD
NCES district ID
4842330
Math proficiency
32% ▼ -8.00%
Reading proficiency
31% ▼ -4.00%
Median HH income
$43,120
Composite
26.8/100
National rank
#7123
State rank
#590 of 826 in TX

Livability — Temple

Score
75/100
State rank
#122
US rank
#3814

Category grades

Amenities D- Commute C- Cost of living A+ Crime D+ Employment D+ Housing A+ Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Temple, TX
County
Bell County · 345,090 people
City population
96,587
Metro
Killeen-Temple, TX
Population (ZIP)
26,166
Household income
$52,803
Rent vs Own
68.6% rent · 31.4% own
Severe rent burden
1489.0

Population outlook (Bell County) Hauer SSP2

Today (2025)
371,114 people
By 2030
389,104 · +4.8%
By 2040
420,592 · +13.3%
By 2050
447,779 · +20.7%
By 2075
499,130 · +34.5%
By 2100
505,680 · +36.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 49% Hispanic / Latino 29% Black 15% Two or more races 14% Asian 1%
Hispanic origin (detail)
Mexican 24% Puerto Rican 2%
Common ancestry
Italian 2% Romanian 2% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
81% English-only · Spanish 17% Other Indo-European 1%

Political lean MEDSL · Bell

2024 margin
R (+16.2) · D 41.3% · R 57.6% · Other 1.1%
2008→2024 swing
-6.5pp toward R · 2008: -9.8pp · 2024: -16.2pp
All cycles
2024: R+16.2 2020: R+8.5 2016: R+15.1 2012: R+16.4 2008: R+9.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -159.28%
Current HPI
186.1148
Rent YoY
▲ 0.33%
Metro
Killeen-Temple, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-27.4% since first listed
28 events — show timeline
  • 2026-05-01 Price Changed $129,900 Unlock MLS
  • 2026-04-24 Price Changed $129,999 CTXMLS
  • 2026-04-08 Price Changed $129,999 Unlock MLS
  • 2026-03-28 Listed $130,000 CTXMLS
  • 2026-03-12 Price Changed $130,000 Unlock MLS
  • 2026-02-25 Listing Removed CTXMLS
  • 2026-02-05 Price Changed $134,900 Unlock MLS
  • 2026-01-29 Price Changed $135,000 Unlock MLS
  • 2025-12-06 Price Changed $143,000 CTXMLS
  • 2025-12-04 Price Changed $142,000 Unlock MLS
  • 2025-11-20 Price Changed $143,000 Unlock MLS
  • 2025-11-06 Price Changed $145,000 Unlock MLS
  • 2025-10-21 Price Changed $146,500 CTXMLS
  • 2025-10-09 Price Changed $146,500 Unlock MLS
  • 2025-09-19 Price Changed $147,000 Unlock MLS
  • 2025-09-17 Price Changed $163,000 CTXMLS
  • 2025-09-04 Price Changed $150,000 Unlock MLS
  • 2025-07-31 Price Changed $160,000 Unlock MLS
  • 2025-07-17 Price Changed $165,000 Unlock MLS
  • 2025-06-20 Price Changed $166,000 CTXMLS
  • 2025-06-20 Price Changed $165,990 Unlock MLS
  • 2025-06-08 Listed $169,000 CTXMLS
  • 2025-05-29 Price Changed $169,000 Unlock MLS
  • 2025-05-29 Price Changed $159,000 Unlock MLS
  • 2025-05-29 Price Changed $169,000 Unlock MLS
  • 2025-05-08 Listed $179,000 Unlock MLS
  • 2000-01-18 Sold (Public Records) Public Records
  • 1995-06-06 Sold (Public Records) Public Records

Property tax history

+8.3%/yr

Latest (2025): $3,847 · -9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…