Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Belton at Millstone II Plan, Three Creeks, Belton, TX, 76513 uses $113,903 cash to close to unlock $1,912/yr annual cash flow and $159/mo monthly cash flow. Total monthly income runs $2,603/mo, and a $1,682/mo payment keeps the spread at $159/mo. Purchase price stands at $343,600, and rental yield measures 9.09% with $2,603/mo rent. Return on cash invested shows 21.59% in year one, and 5% annual appreciation builds toward $94,930 over five years. Five-year ROI reaches 113.07% and total cumulative return in cash records $128,792. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,603/mo property income covering a $1,682/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76513, Belton, TX area.
| 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 |
Residential
18,034
Single Family
15,946
Multi-Family
2,088
Businesses
1,278
Date | Event | Price |
|---|---|---|
| 2025-05-10 | Price change | $343,600 |
| 2024-09-05 | Price change | $341,600 |
| 2024-05-29 | Listed for sale | $356,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mikaela Vaughan • Omega Builders
Mls Name: Omega Builders
Mls ID: #N/A
