1306 Ayham TrlBeltonTX76513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Belton at 1306 Ayham Trl, Belton, TX, 76513 uses $122,622 cash to close to unlock $587/yr annual cash flow and $49/mo monthly cash flow. Total monthly income runs $2,770/mo, and a $1,810/mo payment keeps the spread at $49/mo. Purchase price stands at $369,900, and rental yield measures 8.99% with $2,770/mo rent. Return on cash invested shows 20.39% in year one, and 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 106.93% and total cumulative return in cash records $131,122. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,770/mo property income covering a $1,810/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,503 sqft lot
$N/A/sqft
$280 annually HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
15,946
Multi-Family
2,088
Businesses
1,278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Taylor Colwell • Anchor Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #568328
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.