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 1338 Athan Dr, Belton, TX, 76513 earns $416/mo cash flow from $2,183/mo rent with a $1,216/mo payment. Total monthly income totals $2,183/mo, and annual cash flow totals $4,995/yr on $82,368 capital. ROI tracks 25.97% on current figures, and rental yield reads 10.54% at a $248,470 purchase. Equity gained on principal adds $1,603/yr, and 5% annual appreciation supports $68,648 over five years. Five-year ROI reaches 136.59% and total cumulative return in cash sums $112,510. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,183/mo property income instead of your personal income.
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 |
|---|---|---|
| 2024-10-03 | Listed for sale | $248,470 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $28,000 | 5.26% |
| 2023-10-23 | $358.93 | N/A | $26,600 | N/A |
Listed by: West Canyon Trails Sales Office • D.R. Horton - North Central Texas
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
