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 1221 Ayham Trails, Belton, TX, 76513 offers a 8.81% rental yield on a $297,271 purchase with $2,183/mo rent. Total monthly income registers $2,183/mo, and a $1,455/mo payment leaves $69/mo available for distribution. Annual cash flow reaches $829/yr on $98,545 to close, and return on cash invested stands at 20.75% in year one. Equity gained on principal adds $1,918/yr while 5% annual appreciation supports $82,131 over five years. Portfolio math shows five-year ROI at 108.59% and total cumulative return in cash at $107,011. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,183/mo property income against a $1,455/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-08-14 | Listed for sale | $297,271 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A
