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 5313 Othello Dr, Belton, TX, 76513 at $439,990 posts ROI 18.94% with from $3,073/mo rent. Total monthly income equals $3,073/mo. Return on cash invested measures 18.94% and rental yield reads 8.38% at the current $439,990. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,561 by year five. Five-year ROI prints 99.06% and total cumulative return in cash totals $144,487. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,073/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
8,398 sqft lot
$N/A/sqft
$120 quarterly 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 |
|---|---|---|
| 2024-11-19 | Listed for sale | $439,990 |
| 2024-10-17 | Pending sale | $439,990 |
| 2024-10-13 | Contingent | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $448,874 | 12.36% |
| 2023-12-27 | $7565.55 | -8.17% | $399,507 | 10.00% |
| 2022-12-27 | $8238.22 | N/A | $363,188 | 10.00% |
What's Special
Pull Down Stairs
Listed by: Grace Sanchez • All City Real Estate Ltd. Co
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #556482
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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 is deemed reliable but not guaranteed. Copyright 2024 Central Texas MLS, All Rights Reserved.
