Coda Plan, Three Creeks, Belton, TX, 76513 | $750/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

Coda Plan, Three Creeks, Belton, TX, 76513 | $750/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2718 sft

154 Capstone St, Belton, TX, 76513

4 Bed
4 Bath
2939 sft

6362 Fm 439, Belton, TX, 76513

4 Bed
3 Bath
2700 sft

5749 Watusi Dr, Belton, TX, 76513

5 Bed
5 Bath
4839 sft

2008 River Run Rd, Belton, TX, 76513

Nearby investment properties with comparable prices

3 Bed
2 Bath
1972 sft

103 Ambrey Cv, Killeen, TX, 76542

3 Bed
2 Bath
1211 sft

1402 Sharon Rd, Belton, TX, 76513

3 Bed
2 Bath
2243 sft

7010 Cokui Dr, Killeen, TX, 76542

3 Bed
2 Bath
1884 sft

1242 Dowdy Dr, Belton, TX, 76513

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 Coda Plan, Three Creeks, Belton, TX, 76513 listed at $284,000 pairs $2,770/mo rent with a $1,390/mo payment to leave $750/mo cash flow. Total monthly income runs $2,770/mo, and annual cash flow reaches $9,006/yr on $94,146 cash to close. Return on cash invested measures 29.47% in year one, and rental yield registers 11.7% at a $284,000 basis. Equity gained on principal adds $1,833/yr, and annual property appreciation at 5% supports $78,464 by year five. Five-year ROI tracks 155.37% and total cumulative return in cash totals $146,273. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,770/mo property income relative to a $1,390/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Coda Floor Plan - 4-Bedroom, 2-Bathroom Single-Story Home with Open Living and Walk-In Closets The Coda floor plan is a thoughtfully designed single-story home that offers comfort, flexibility, and efficient use of space. With 4 bedrooms, 2 bathrooms, and a well-balanced layout, this home is ideal for families, professionals, and first-time buyers alike. An open-concept design seamlessly connects the kitchen, dining area, and family room, creating a central hub for everyday living and entertaining. The kitchen features a large island and spacious pantry, providing ample room for meal prep and storage. The primary suite offers a private retreat with a spacious bathroom and an oversized walk-in closet. Two additional bedrooms also include walk-in closets, enhancing the home's overall storage and functionality. A covered patio extends the living area outdoors, ideal for relaxing or hosting guests year-round. With its smart layout and inviting design, the Coda floor plan blends style and practicality to meet the needs of today's homeowners.

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