1413 Athan DrBeltonTX76513
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
Rental property for sale in Belton at 1413 Athan Dr, Belton, TX, 76513 priced at $247,470 pairs $2,183/mo rent with $423/mo cash flow after a $1,211/mo payment. Total monthly income equals $2,183/mo, and annual cash flow comes to $5,081/yr on $82,036 invested. Return on cash invested is 26.1% in year one, and rental yield stands at 10.59% on a $247,470 basis. Equity gained on principal adds $1,597/yr, and 5% annual appreciation accumulates to $68,371 by year five. Five-year ROI measures 137.28% and total cumulative return in cash reaches $112,616. For financing, Ziffy Mortgage’s DSCR program evaluates $2,183/mo property income against a $1,211/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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
