Kiawa Plan, Three Creeks - North Ridge, Belton, TX, 76513 | 8.12% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1855 sft

The 1818 Plan, The Homestead, Temple, TX, 76502

4 Bed
3 Bath
2572 sft

Sonoma Plan, Turnbo Ranch Traditions, Killeen, TX, 76542

3 Bed
3 Bath
2398 sft

4122 Antelope Trl, Temple, TX, 76504

The 2082 Plan, The Reserve at Turnbo Ranch

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Reserve at Turnbo Ranch, Killeen, TX, 76542

Nearby investment properties with comparable prices

6 Bed
4 Bath
2350 sft

910 Switchgrass Dr, Killeen, TX, 76543

3 Bed
3 Bath
2442 sft

1714 Paint Horse Trl, Harker Heights, TX, 76548

5 Bed
3 Bath
2998 sft

2718 Sitka Dr, Temple, TX, 76502

4 Bed
3 Bath
2442 sft

1801 Paso Fino Trl, Harker Heights, TX, 76548

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

Total monthly income equals $3,188/mo. Return on cash invested measures 18.67% and rental yield reads 8.12% at the current $470,990. Equity gained on principal adds $3,039/yr, and 5% annual appreciation supports $130,126 by year five. Five-year ROI prints 97.41% and total cumulative return in cash totals $152,084. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,188/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

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