2 Cliffhouse Dr APT 311BeltonTX76513
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 2 Cliffhouse Dr APT 311, Belton, TX, 76513 priced at $155,000 pairs $1,427/mo rent with after a $759/mo payment. Total monthly income equals $1,427/mo. Return on cash invested is 19.57% in year one, and rental yield stands at 11.05% on a $155,000 basis. Equity gained on principal adds $1,000/yr, and 5% annual appreciation accumulates to $42,824 by year five. Five-year ROI measures 105.17% and total cumulative return in cash reaches $54,040. For financing, Ziffy Mortgage’s DSCR program evaluates $1,427/mo property income against a $759/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1972
1,829 sqft lot
$N/A/sqft
$339 monthly 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: Blake Lufburrow • Two Lakes Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #568576
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.