Two-Unit Duplex with Private
1121 Swanflower LN, Temple, TX 76502
For Sale
New
$395,000
Each residence has three bedrooms, two bathrooms, a one-car garage, and a covered front patio.
Property Size3,206 SF
Lot Size0.21 Acres
Price / SF$123.21
Days on Market6
Property Features for 1121 Swanflower LN
General Information
Standard status
Size
Total Parking Spaces
Lot size
Property subtype
Occupancy
Financials
Gross Income
Average Monthly Rent
Units
Unit Mix
Multifamily Units
Parking per Unit
Additional Details
Highway Access
Tenant in Place
Amenities
granite kitchens
open living/dining
covered front patios
private backyards
Building Details
Year Built
Tenancy
Listing Agency:
Compass Re Texas, LLC
(512) 757-7326
Listed By:
Longhorn Realty
(512) 289-2121
Source:
Longhornrealty
Added: Nov 6
Changed: Nov 10
Last Checked: Nov 10 at 7:57AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Compass Re Texas, LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2015, this duplex contains two 3-bedroom, 2-bathroom residences totaling 3,206 square feet on a 0.205-acre lot. Both units have granite kitchens, open living and dining areas, primary suites with private baths and walk-in closets, and no carpet. Each residence also includes a one-car garage, a covered front patio, and a private backyard. The roof was replaced in 2025.
The property is in Wildflower Meadows and is served by Belton ISD. I-35 and I-14 provide area access, with Baylor Scott & White, the Central Texas VA, McLane, H-E-B, and BNSF among the named destinations nearby. Austin is approximately 45 minutes away. The residences are tenant occupied, and tours are available only after an offer is submitted.
The property is in Wildflower Meadows and is served by Belton ISD. I-35 and I-14 provide area access, with Baylor Scott & White, the Central Texas VA, McLane, H-E-B, and BNSF among the named destinations nearby. Austin is approximately 45 minutes away. The residences are tenant occupied, and tours are available only after an offer is submitted.
Key Highlights
- Two residences totaling 3,206 square feet on a 0.205‑acre lot
- Built in 2015; roof replaced in 2025
- Each unit has 3 bedrooms, 2 bathrooms, and a one‑car garage
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$27,710
Cap Rate
7.02%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$554,200
$554.2K
Cap Rate 7%
$395,857
$395.9K
Cap Rate 9%
$307,889
$307.9K
Market Conditions
NOI Build-Up for 3,206 SF
Gross rent
$42.3K $13.20/SF
− Vacancy
−$2.7K −$0.85/SF
EGI
$39.6K $12.35/SF
− OpEx
−$11.9K −$3.70/SF
NOI
$27.7K $8.64/SF
Area
Bell County, TX
Vacancy
6.46%
Lease Rate
$13.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$554,200
Cap Rate 7%
$395,857
Cap Rate 9%
$307,889
Alternative Uses
Best Use
Multifamily LT 5
$395.9K
$346.4K – $461.8K
NOI $27,710 @ 7.0% cap · market cap 7.02%
Second Best
Apartment 5plus
$366.2K
$320.5K – $427.3K
NOI $25,637 @ 7.0% cap · market cap 6.49%
Theoretical Best
Office A
$1.13M
$986.8K – $1.32M
NOI $78,945 @ 7.0% cap · market cap 19.99%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
100%
Occupancy
Multi-tenant
Tenancy
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
16
Businesses Nearby
Explore this area
Business Placement
Demographics for 76502, TX
47,297
Population
19,497
Households
2.4
Avg Household Size
37
Median Age
37%
College-Educated
91%
High-School Grad
58.3 sq mi
ZIP Area
811
Density / Sq Mi
$80,504
Median Household Income
$45,332
Median Earnings
$1,411
Median Rent
$252,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Average Price Trend$/SF for Duplexes in Temple, TX
Properties on Market for Duplexes in Temple
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Each residence has three bedrooms, two bathrooms, a one-car garage, and a covered front patio.
Where is this duplex located?
The property is located at 1121 Swanflower LN Temple, TX.
What is the asking price?
The asking price for this property is $395,000.
What are key features of this property?
This property features: Two residences totaling 3,206 square feet on a 0.205‑acre lot; Built in 2015; roof replaced in 2025; Each unit has 3 bedrooms, 2 bathrooms, and a one‑car garage
