Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Belton at 1002 Magnolia St, Belton, TX, 76513 listed at $167,900 pairs $1,332/mo rent with a $822/mo payment to leave $138/mo cash flow. Total monthly income runs $1,332/mo, and annual cash flow reaches $1,654/yr on $55,659 cash to close. Return on cash invested measures 22.88% in year one, and rental yield registers 9.52% at a $167,900 basis. Equity gained on principal adds $1,083/yr, and annual property appreciation at 5% supports $46,388 by year five. Five-year ROI tracks 120.02% and total cumulative return in cash totals $66,802. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,332/mo property income relative to a $822/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
9,713 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76513, Belton, TX area.
| 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 |
Residential
18,034
Single Family
15,946
Multi-Family
2,088
Businesses
1,278
Date | Event | Price |
|---|---|---|
| 2025-05-21 | Price change | $167,900 |
| 2025-05-13 | Price change | $183,000 |
| 2025-04-30 | Price change | $188,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $679.72 | 6.73% | $185,552 | 87.24% |
| 2023-05-21 | $636.84 | -27.48% | $99,098 | 10.00% |
| 2022-05-21 | $878.19 | N/A | $90,089 | 10.00% |
Listed by: Cherri Hill • Century 21 Randall Morris & As
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #580699
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Central Texas MLS, All Rights Reserved.
