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 3200 Red River Rd, Belton, TX, 76513 offers $4,559/mo rent that, after a $2,119/mo payment, leaves $1,470/mo cash flow. Total monthly income is $4,559/mo, and annual cash flow is $17,637/yr on $143,540 cash. Return on cash invested measures 32.2% in year one, and rental yield stands at 12.63% at a $433,000 entry. Equity gained on principal adds $2,794/yr while 5% annual appreciation compounds into $119,630 by year five. Five-year ROI records 169.98% and total cumulative return in cash reaches $243,992. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,559/mo property income versus a $2,119/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
0.30 Acres lot
$N/A/sqft
$125 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 |
|---|---|---|
| 2024-07-04 | Price change | $433,000 |
| 2024-05-15 | Listing removed | N/A |
| 2024-03-23 | Listed for sale | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $467,894 | 10.00% |
| 2022-08-15 | N/A | N/A | $425,358 | 10.00% |
| 2021-08-15 | N/A | N/A | $386,689 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Ryan Smith • Keller Williams Advantage-Ryan Smith Home Selling
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #531188
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 2024 Central Texas MLS, All Rights Reserved.
