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 1352 Richards Ranch Rd, Belton, TX, 76513 listed at $304,350 pairs $2,770/mo rent with a $1,490/mo payment to leave $605/mo cash flow. Total monthly income runs $2,770/mo, and annual cash flow reaches $7,264/yr on $100,892 cash to close. Return on cash invested measures 27.11% in year one, and rental yield registers 10.92% at a $304,350 basis. Equity gained on principal adds $1,964/yr, and annual property appreciation at 5% supports $84,086 by year five. Five-year ROI tracks 142.69% and total cumulative return in cash totals $143,962. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,770/mo property income relative to a $1,490/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,998 sqft 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: Matthew Menard • ERA Experts
Mls Name: HAR
Mls ID: #13174117
