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 5178 Denmans Loop, Belton, TX, 76513 offers $2,999/mo rent that, after a $2,417/mo payment. Total monthly income is $2,999/mo. Return on cash invested measures 16.15% in year one, and rental yield stands at 7.29% at a $493,900 entry. Equity gained on principal adds $3,187/yr while 5% annual appreciation compounds into $136,455 by year five. Five-year ROI records 83.91% and total cumulative return in cash reaches $137,389. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,999/mo property income versus a $2,417/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.37 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 |
|---|---|---|
| 2024-08-08 | Price change | $493,900 |
| 2024-07-18 | Price change | $498,900 |
| 2024-05-30 | Price change | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $40,000 | 100.00% |
| 2023-10-23 | $293.31 | -16.82% | $20,000 | -4.76% |
| 2022-10-23 | $352.61 | N/A | $21,000 | N/A |
Listed by: Garrett Ashby • Ashby Real Estate Group
Mls Name: WMLS
Mls Provider:
Mls ID: #222737
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-10-23 07:44:38 PDT
