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 5109 Lassen Ln, Belton, TX, 76513 uses $111,583 cash to close to unlock $4,522/yr annual cash flow and $377/mo monthly cash flow. Total monthly income runs $2,770/mo, and a $1,647/mo payment keeps the spread at $377/mo. Purchase price stands at $336,600, and rental yield measures 9.88% with $2,770/mo rent. Return on cash invested shows 23.96% in year one, and 5% annual appreciation builds toward $92,996 over five years. Five-year ROI reaches 125.78% and total cumulative return in cash records $140,347. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,770/mo property income covering a $1,647/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,098 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: Douglas French • Stylecraft Brokerage, LLC
Mls Name: Central Texas MLS
Mls ID: #599659
