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 4631 Allison Dr, Belton, TX, 76513 earns $1,482/mo cash flow from $3,557/mo rent with a $1,428/mo payment. Total monthly income totals $3,557/mo, and annual cash flow totals $17,786/yr on $96,732 capital. ROI tracks 38.3% on current figures, and rental yield reads 14.63% at a $291,800 purchase. Equity gained on principal adds $1,883/yr, and 5% annual appreciation supports $80,619 over five years. Five-year ROI reaches 202.69% and total cumulative return in cash sums $196,061. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,557/mo property income instead of your personal income.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2024-07-04 | Price change | $291,800 |
| 2024-06-20 | Price change | $301,800 |
| 2024-05-09 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
