Bellvue Plan, Cedar Trails, Belton, TX, 76513 | $361/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bellvue Plan, Cedar Trails, Belton, TX, 76513 | $361/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1840 sft

204 Blue Agate Ct, Jarrell, TX, 76537

3 Bed
3 Bath
1717 sft

7709 Iridium Dr, Killeen, TX, 76542

- Bed
- Bath
- sft

0 County Road 222, Florence, TX, 76527

4 Bed
2 Bath
1800 sft

213 Tribal Trl, Harker Heights, TX, 76548

Nearby investment properties with comparable prices

4 Bed
2 Bath
1600 sft

344 Rancho Del Cielo Loop, Jarrell, TX, 76537

Blanco Plan, The Preserve At Thousand Oaks Single Family

3 Bed
2 Bath
1360 sft

Blanco Plan, The Preserve At Thousand Oaks Single Family, Killeen, TX, 76542

4 Bed
2 Bath
1600 sft

132 Cattle Queen Rd, Jarrell, TX, 76537

4 Bed
2 Bath
1766 sft

9701 Kensley Rose Dr, Killeen, TX, 76542

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Belton at Bellvue Plan, Cedar Trails, Belton, TX, 76513 uses $86,187 cash to close to unlock $4,328/yr annual cash flow and $361/mo monthly cash flow. Total monthly income runs $2,210/mo, and a $1,273/mo payment keeps the spread at $361/mo. Purchase price stands at $259,990, and rental yield measures 10.2% with $2,210/mo rent. Return on cash invested shows 24.93% in year one, and 5% annual appreciation builds toward $71,830 over five years. Five-year ROI reaches 130.98% and total cumulative return in cash records $112,886. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,210/mo property income covering a $1,273/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Our Bellvue is one of our one-story floorplans feature in our Cedar Trails community in Belton, Texas. This comfortable 3 bedroom and 2-bathroom home is the perfect fit for you. Inside this home, youll find approximately 1,415 square feet and has an open-concept layout designed to fit your needs. This home has beautiful features that create a welcoming ambiance, and the 2-car garage ensures plenty of space for vehicles and storage. The beautiful kitchen with shaker-style cabinetry and granite countertops. It is set off from the living area by a kitchen island with a built-in sink. End your day by relaxing under the covered patio, where you can enjoy the nature from the backyard. The primary bedroom will make you feel right at home. With an attached primary bathroom, starting your day or winding down will be a breeze. A large walk-in closet ensures plenty of storage space. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. Every D.R. Horton home has smart home technology built in. Feel connected as you control and secure your home through the Qolsys smart panel, through your phone, or even with your voice. Find your home today with the Bellvue floorplan.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76513, Belton, TX area.

Housing Distribution

Housing Statistics

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