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 Morgans Pt Resort at 9 Blackjack Cir, Morgans Pt Resort, TX, 76513 priced at $235,000 converts $1,799/mo rent into $4/mo cash flow after a $1,150/mo obligation. Total monthly income equals $1,799/mo, and annual cash flow totals $49/yr on $77,903 invested. Return on cash invested prints 19.97% in year one, and rental yield reads 9.19% against a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation compiles into $64,926 by year five. Five-year ROI reaches 105.14% and total cumulative return in cash sums $81,904. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,799/mo property income covering a $1,150/mo payment, not borrower’s personal income.
Single Family
Built in 2001
5,488 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 |
|---|---|---|
| 2025-05-03 | Listed for sale | $235,000 |
| 2025-05-01 | Listing removed | $240,000 |
| 2025-04-13 | Price change | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $5387.66 | 84.18% | $253,964 | 27.49% |
| 2023-05-03 | $2925.21 | -17.75% | $199,206 | 10.00% |
| 2022-05-03 | $3556.31 | N/A | $181,096 | 10.00% |
Listed by: Christie Stephens • Bramlett Partners
Mls Name: NTREIS
Mls ID: #20924669
Disclaimer: 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.
