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 6810 Cedar Cove Rd, Belton, TX, 76513 priced at $480,000 pairs $4,660/mo rent with $864/mo cash flow after a $2,349/mo payment. Total monthly income equals $4,660/mo, and annual cash flow comes to $10,370/yr on $159,120 invested. Return on cash invested is 26.43% in year one, and rental yield stands at 11.65% on a $480,000 basis. Equity gained on principal adds $3,097/yr, and 5% annual appreciation accumulates to $132,615 by year five. Five-year ROI measures 140.06% and total cumulative return in cash reaches $222,869. For financing, Ziffy Mortgage’s DSCR program evaluates $4,660/mo property income against a $2,349/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1990
0.75 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 |
|---|---|---|
| 2024-08-11 | Price change | $480,000 |
| 2024-08-01 | Price change | $499,999 |
| 2024-07-03 | Price change | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $12563.85 | 30.09% | $856,681 | 48.94% |
| 2022-08-15 | $9657.91 | N/A | $575,181 | 36.37% |
| 2021-08-15 | N/A | N/A | $421,772 | 7.60% |
Listed by: Susan Hennig • Coldwell Banker Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #542312
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.
