Camden Plan, West Canyon Trails, Belton, TX, 76513 | $521/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

Camden Plan, West Canyon Trails, Belton, TX, 76513 | $521/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1894 sft

2112 Lincoln Ct, Belton, TX, 76513

3 Bed
2 Bath
1960 sft

319 W Village Rd, Salado, TX, 76571

4 Bed
3 Bath
2509 sft

3408 Greyfriar Dr, Killeen, TX, 76542

4 Bed
3 Bath
2329 sft

120 Millers Loop, Jarrell, TX, 76537

Nearby investment properties with comparable prices

5 Bed
3 Bath
1804 sft

708 Fred Patrick Dr, Killeen, TX, 76542

5 Bed
3 Bath
1804 sft

1804-1 Monroe - A1 Plan, Splawn Ranch, Killeen, TX, 76542

3 Bed
2 Bath
1488 sft

117 The Good Way, Jarrell, TX, 76537

3 Bed
2 Bath
1225 sft

116 The Good Way, Jarrell, TX, 76537

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 Camden Plan, West Canyon Trails, Belton, TX, 76513 uses $87,844 cash to close to unlock $6,247/yr annual cash flow and $521/mo monthly cash flow. Total monthly income runs $2,405/mo, and a $1,297/mo payment keeps the spread at $521/mo. Purchase price stands at $264,990, and rental yield measures 10.89% with $2,405/mo rent. Return on cash invested shows 27.02% in year one, and 5% annual appreciation builds toward $73,212 over five years. Five-year ROI reaches 142.19% and total cumulative return in cash records $124,908. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,405/mo property income covering a $1,297/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the Camden floorplan at West Canyon Trails, this beautiful single story 2-car garage home in Belton, Texas is just what you have been looking for. Inside this 3-bedroom, 2-bathroom floorplan, you'll find approximately 1,501 square foot home that makes the most of its space. The living area Is an open concept, where your kitchen, living, and dining areas blend seamlessly into a space perfect for everyday living and entertaining. The kitchen features flat panel birch cabinets and granite countertops. It also includes a breakfast bar and separate pantry for extra storage space. The standard covered patio is located off the family room for you to enjoy the views of nature from the backyard. The primary bedroom features an attached primary bathroom and a spacious walk-in closet for all your belongings. The spacious secondary bedrooms are carpeted and have easy access to the laundry room and secondary bathroom. You'll enjoy the smart home technology that is built into every D.R. Horton home. Contact us today to find your home in West Canyon Trails.

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