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% |
Investment property for sale in Belton at 3313 Ten Bits Dr, Belton, TX, 76513 listed at $438,500 pairs $4,332/mo rent with a $2,146/mo payment to leave $1,196/mo cash flow. Total monthly income runs $4,332/mo, and annual cash flow reaches $14,349/yr on $145,363 cash to close. Return on cash invested measures 29.78% in year one, and rental yield registers 11.85% at a $438,500 basis. Equity gained on principal adds $2,830/yr, and annual property appreciation at 5% supports $121,149 by year five. Five-year ROI tracks 157.04% and total cumulative return in cash totals $228,283. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,332/mo property income relative to a $2,146/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2013
10,092 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-31 | Price change | $438,500 |
| 2024-07-12 | Listed for sale | $448,500 |
| 2021-07-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $7500.44 | -10.42% | $432,786 | 10.00% |
| 2022-08-15 | $8373.11 | N/A | $393,442 | 43.68% |
| 2021-08-15 | N/A | N/A | $273,838 | -6.50% |
What's Special
Pull Down Stairs
Listed by: Alexis Doyle • Magnolia Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #550526
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.
