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 Morgans Pt Resort at 42 Great West Loop, Morgans Pt Resort, TX, 76513 with 5% annual appreciation on a $340,000 basis while $2,770/mo rent supports operations. Total monthly income totals $2,770/mo and a $1,664/mo payment preserves $352/mo for cash returns. Annual cash flow comes to $4,228/yr on $112,710 deployed, and return on cash invested reaches 23.66% in year one. Equity gained on principal adds $2,194/yr, and five-year appreciation sums $93,936 alongside rental yield of 9.78%. Five-year ROI measures 124.19% and total cumulative return in cash totals $139,974.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,770/mo property income versus a $1,664/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2003
8,102 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lisa J. Jay • All City Real Estate
Mls Name: Central Texas MLS
Mls ID: #593470
