








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $5,469/mo, and a $8,565/mo payment. Purchase price stands at $1,750,000, and rental yield measures 3.75% with $5,469/mo rent. Return on cash invested shows 5.61% in year one, and 5% annual appreciation builds toward $483,493 over five years. Five-year ROI reaches 27.29% and total cumulative return in cash records $154,725. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,469/mo property income covering a $8,565/mo payment rather than investor’s personal income.
Single Family
Built in 2022
2.36 Acres 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: Andrew Baker • Oaks of Texas Real Estate, LLC
Mls Name: NTREIS
Mls ID: #21084900