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% |
Rental property for sale in Belton at 1004 Cedar Trl #QKYHRK, Belton, TX, 76513 offers $2,432/mo rent that, after a $1,380/mo payment, leaves $427/mo cash flow. Total monthly income is $2,432/mo, and annual cash flow is $5,125/yr on $93,450 cash. Return on cash invested measures 25.39% in year one, and rental yield stands at 10.35% at a $281,900 entry. Equity gained on principal adds $1,819/yr while 5% annual appreciation compounds into $77,884 by year five. Five-year ROI records 133.5% and total cumulative return in cash reaches $124,757. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,432/mo property income versus a $1,380/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Home Type Unknown
Built in N/A
N/A 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
