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% |
Rental property for sale in Aledo at 14924 Belclaire Ave, Aledo, TX, 76008 offers $4,500/mo rent that, after a $2,445/mo payment, leaves $323/mo cash flow. Total monthly income is $4,500/mo, and annual cash flow is $3,875/yr on $165,584 cash. Return on cash invested measures 22.25% in year one, and rental yield stands at 10.81% at a $499,500 entry. Equity gained on principal adds $3,223/yr while 5% annual appreciation compounds into $138,003 by year five. Five-year ROI records 118.24% and total cumulative return in cash reaches $195,787. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,500/mo property income versus a $2,445/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
6,011 sqft lot
$N/A/sqft
$265 quarterly HOA
Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,914 (100%) |
| Owner Occupied HU | 8,685 (87.6%) |
| Renter Occupied HU | 749 ( 7.6%) |
| Vacant Housing Units | 480 ( 4.8%) |
| Median Home Value | $528,969 |
| Average Home Value | $590,314 |
Residential
9,537
Single Family
9,524
Multi-Family
13
Businesses
763
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listing removed | N/A |
| 2024-06-28 | Listed for sale | $499,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $14730.73 | 37.10% | $527,800 | 47.75% |
| 2022-08-13 | $10744.44 | -1.37% | $357,220 | N/A |
| 2021-08-13 | $10893.55 | 2.87% | $357,220 | 6.96% |
Listed by: Brynn Rogers • Integrity Plus Realty LLC
Mls Name: NTREIS
Mls ID: #20658152
Disclaimer: 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.
