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 5042 Lassen Ln, Belton, TX, 76513 generates $2,770/mo in rent and, after a $1,900/mo payment, leaves $10/mo in cash flow. Total monthly income is $2,770/mo, and annual cash flow is $116/yr on $128,658 invested. Return on cash invested sits at 20% in year one, and rental yield is 8.56% on a $388,110 entry. Equity gained on principal adds $2,504/yr, while 5% annual appreciation builds toward $107,228 over five years. Five-year ROI reaches 104.54% and total cumulative return in cash sums $134,499. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,770/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-10-03 | Price change | $388,110 |
| 2025-09-25 | Listed for sale | $405,210 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-27 | N/A | N/A | $35,000 | N/A |
Listed by: N/A • Omega Builders
Mls Name: Omega Builders
Mls ID: #N/A
