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 Belton at 2005 River Run Rd, Belton, TX, 76513 priced at $899,000 pairs $4,642/mo rent with after a $4,400/mo payment. Total monthly income equals $4,642/mo. Return on cash invested is 12.91% in year one, and rental yield stands at 6.2% on a $899,000 basis. Equity gained on principal adds $5,801/yr, and 5% annual appreciation accumulates to $248,377 by year five. Five-year ROI measures 66.51% and total cumulative return in cash reaches $196,726. For financing, Ziffy Mortgage’s DSCR program evaluates $4,642/mo property income against a $4,400/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
1.05 Acres lot
$N/A/sqft
$144 annually 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $899,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $8032.50 | -1.04% | $707,000 | -0.03% |
| 2023-05-04 | $8117.15 | -26.13% | $707,195 | 9.27% |
| 2022-05-04 | $10987.79 | N/A | $647,205 | 10.00% |
Listed by: Mary Jane Roach • Mary Jane Roach Realty, LLC
Mls Name: NTREIS
Mls ID: #20925024
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.
