1002 Cedro Ave, Belton, TX, 76513 | $746/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1002 Cedro Ave, Belton, TX, 76513 | $746/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1796 sft

1709 Cedrus Dr, Belton, TX, 76513

4 Bed
2 Bath
1873 sft

1940 Deodar Dr, Belton, TX, 76513

4 Bed
2 Bath
1796 sft

1008 Cedar Trl, Belton, TX, 76513

4 Bed
2 Bath
1873 sft

1934 Deodar Dr, Belton, TX, 76513

Nearby investment properties with comparable prices

4 Bed
3 Bath
1823 sft

4020 Illian Cv, Killeen, TX, 76542

4 Bed
2 Bath
1612 sft

1919 Deodar Dr, Belton, TX, 76513

4 Bed
3 Bath
2259 sft

9511 Adeel Dr, Killeen, TX, 76542

4 Bed
2 Bath
1612 sft

1930 Deodar Dr, Belton, TX, 76513

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Belton at 1002 Cedro Ave, Belton, TX, 76513 earns $746/mo cash flow from $2,770/mo rent with a $1,393/mo payment. Total monthly income totals $2,770/mo, and annual cash flow totals $8,955/yr on $94,333 capital. ROI tracks 29.4% on current figures, and rental yield reads 11.68% at a $284,565 purchase. Equity gained on principal adds $1,836/yr, and 5% annual appreciation supports $78,620 over five years. Five-year ROI reaches 154.99% and total cumulative return in cash sums $146,210. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,770/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into the incredible Texas Cali floorplan at Cedar Trails in Belton, Texas. The 4 bedroom, 2-bathroom has a spacious 1,796 approximate square footage that is perfect as your new home. Entertain in the large, open space living room or gather in the beautifully designed kitchen. The kitchen features shaker-style cabinetry, granite countertops, and stainless-steel appliances. Or enjoy nature from under the backyard covered patio. Youll also find three cozy carpeted secondary bedrooms with easy access to the secondary bathroom. The laundry room is also centrally located for convenience. Retreat to the luxurious primary bedroom, where youll find the attached primary bathroom with its double vanity and walk-in closet. The Texas Cali floorplan was designed with you in mind, this floorplan offers plenty of space to move around. The smart home package is included to keep your home connected. Control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. With comfort and functionality, our Texas Cali floorplan is living at its finest. Contact us today to learn more about the Texas Cali floorplan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76513, Belton, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,497 (100%)
Owner Occupied HU	12,076 (65.3%)
Renter Occupied HU	5,158 (27.9%)
Vacant Housing Units	1,263 ( 6.8%)
Median Home Value	$336,211
Average Home Value	$377,275