Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$489,900

For Sale - Active
2810 Lilac Ln, Temple, TX 76502
4 Beds
3 Baths
2,445 Square Feet
0.00 Acres Lot
Built in 1961
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Aug 28, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$1,653
Cap Rate
1.6%
Cash-on-Cash Return
-17.6%
Debt Coverage Ratio
0.29
Internal Rate of Return (5 years)
-13.0%

Property Description


0.00 Acres Lot
Built in 1961
For Sale - Active
Units n/a

Welcome to 2810 Lilac Lane in Temple, TX, a pristine home that has been thoughtfully renovated, meticulously maintained, and truly cherished over the years. From the moment you arrive, you’ll notice the care and attention that has gone into every detail, making this property feel warm, inviting, and move-in ready. Inside, the home offers an open and comfortable layout designed for both everyday living and entertaining. The primary suite is a true retreat, featuring a massive walk-in closet and a beautifully updated space that balances comfort with style. Each area of the home reflects modern updates blended seamlessly with timeless touches, creating a setting that feels both fresh and enduring. What truly sets this property apart is the 532 square foot guest suite complete with a full bath. This private space is perfect for extended family, weekend visitors, or even as a dedicated office or studio. The flexibility of this addition adds incredible value and versatility to the home, making it ideal for a variety of lifestyles. Step outside and you’ll find a backyard designed for enjoyment. A gorgeous in-ground pool sparkles at the center of a huge outdoor space that’s perfect for hosting gatherings, relaxing under the Texas sun, or simply unwinding at the end of the day. Whether it’s summer barbecues, birthday parties, or quiet evenings poolside, this backyard was built for making memories. From its spacious design to its thoughtful renovations, from the luxurious primary suite to the separate guest quarters, and from the sparkling pool to the expansive outdoor living area, 2810 Lilac Lane offers so much more than just a house—it’s a lifestyle.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Composition, Shingle
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 22934
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1961

Tax Information

  • Annual Tax: $6,927

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Ceiling Fan(s), Central Air, Electric

Location

  • County: Bell

Listing Details


Listed by:
Zachary Backor
Keeping It Realty
(254) 624-8296

Source:
Central Texas MLS (CTXMLS)
MLS#: 588973
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$1,653
Cap Rate
1.6%
Cash-on-Cash Return
-17.6%
Debt Coverage Ratio
0.29
Internal Rate of Return (5 years)
-13.0%

Purchase Details

Find an Agent

Purchase price:
$489,900
Amount financed:
-$391,920
Down payment:
$97,980
Closing costs:
$14,697
Rehab costs:
$0
Initial cash invested:
$112,677
Square feet:
2,445
Cost per square foot:
$200
Monthly rent per square foot:
$0.74

Financing Details

Find a Lender

Loan amount:
$391,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,318
Property tax:
$577
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,021

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (32%)
32%-$577-$6,927
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (57%)
57%-$1,027-$12,327

Cash Flow


Monthly Yearly
Net operating income:
$665 $7,980
Mortgage payments:
-$2,318 -$27,816
Cash flow:
$1,653 $19,836