Millstone II Plan, Three Creeks, Belton, TX, 76513 | $533/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

Millstone II Plan, Three Creeks, Belton, TX, 76513 | $533/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3056 sft

2007 Silver Spur, 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
1914 sft

10218 Kimberlite Dr, Temple, TX, 76502

4 Bed
2 Bath
1907 sft

4725 Allison Dr, Belton, TX, 76513

4 Bed
3 Bath
2726 sft

3504 Lorne Dr, Killeen, TX, 76542

3 Bed
2 Bath
1841 sft

1814 Horatio Rd, Harker Heights, TX, 76559

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 Millstone II Plan, Three Creeks, Belton, TX, 76513 earns $533/mo cash flow from $2,770/mo rent with a $1,540/mo payment. Total monthly income totals $2,770/mo, and annual cash flow totals $6,392/yr on $104,290 capital. ROI tracks 26.04% on current figures, and rental yield reads 10.57% at a $314,600 purchase. Equity gained on principal adds $2,030/yr, and 5% annual appreciation supports $86,918 over five years. Five-year ROI reaches 136.93% and total cumulative return in cash sums $142,800. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,770/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Millstone II Floor Plan - 4-Bedroom, 2-Bathroom with Open Layout, Optional Study, and Ample Storage The Millstone II floor plan is a spacious and well-balanced single-story home designed for comfort, versatility, and everyday convenience. With 4 bedrooms, 2 bathrooms, and over 2,100 square feet of living space, this layout supports a variety of lifestyles with thoughtful design throughout. At the heart of the home is an open-concept living area that seamlessly connects the kitchen, dining, and family room, creating a welcoming environment for both entertaining and daily routines. The kitchen features a large island and oversized pantry, offering excellent functionality and storage. The primary suite includes a spacious bathroom and walk-in closet, serving as a quiet and private retreat. Three additional bedrooms are positioned to offer flexibility for family, guests, or hobbies. The floor plan also includes an optional study, providing the ideal space for working from home, managing household tasks, or setting up a quiet reading room. A covered patio expands the living space outdoors, perfect for enjoying fresh air year-round. With its smart layout, flexible options, and comfortable flow, the Millstone II floor plan is an excellent choice for homeowners seeking a modern and adaptable home design.

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