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 1117 Ruby Cv, Belton, TX, 76513 priced at $298,885 converts $2,770/mo rent into $621/mo cash flow after a $1,463/mo obligation. Total monthly income equals $2,770/mo, and annual cash flow totals $7,454/yr on $99,080 invested. Return on cash invested prints 27.43% in year one, and rental yield reads 11.12% against a $298,885 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation compiles into $82,576 by year five. Five-year ROI reaches 144.53% and total cumulative return in cash sums $143,206. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,770/mo property income covering a $1,463/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,405 sqft lot
$N/A/sqft
$280 annually 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 |
|---|---|---|
| 2024-12-17 | Listed for sale | $298,885 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $434.69 | 21.11% | $28,000 | 5.26% |
| 2023-02-13 | $358.93 | N/A | $26,600 | N/A |
Listed by: Eleonora Santana • NextHome Tropicana Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #568124
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.
