Palmer Plan, Three Creeks, Belton, TX, 76513 | $14/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

Palmer Plan, Three Creeks, Belton, TX, 76513 | $14/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2526 sft

2 Pawnee Ln, Belton, TX, 76513

4 Bed
3 Bath
2660 sft

436 Dos Rios Dr, Belton, TX, 76513

4 Bed
4 Bath
2847 sft

412 Dos Rios, Belton, TX, 76513

4 Bed
3 Bath
3729 sft

506 Eagle Landing Dr, Belton, TX, 76513

Nearby investment properties with comparable prices

4 Bed
3 Bath
2393 sft

3200 Auction Barn Rd, Belton, TX, 76513

3 Bed
2 Bath
2108 sft

Montauk Plan, Sanctuary, Salado, TX, 76571

4 Bed
3 Bath
2358 sft

1508 Cobble Hill Ct, Temple, TX, 76502

4 Bed
3 Bath
2047 sft

2545 Tin Barn Blf, 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

Rental property for sale in Belton at Palmer Plan, Three Creeks, Belton, TX, 76513 offers $2,770/mo rent that, after a $1,897/mo payment, leaves $14/mo cash flow. Total monthly income is $2,770/mo, and annual cash flow is $168/yr on $128,456 cash. Return on cash invested measures 20.04% in year one, and rental yield stands at 8.58% at a $387,500 entry. Equity gained on principal adds $2,500/yr while 5% annual appreciation compounds into $107,059 by year five. Five-year ROI records 104.79% and total cumulative return in cash reaches $134,607. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,770/mo property income versus a $1,897/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Palmer Floor Plan - 4-Bedroom, 3-Bathroom Two-Story Home with Game Room and Flexible Living Spaces The Palmer floor plan offers a spacious and thoughtfully designed two-story layout, featuring four bedrooms and three full bathrooms across 2,801 square feet. This home emphasizes open-concept living, making it ideal for families seeking both comfort and functionality. The expansive family room seamlessly connects to the kitchen and dining areas, creating an inviting space for gatherings and daily activities. The kitchen boasts a large island and an oversized pantry, enhancing the home's practicality. The primary suite provides a private retreat with a well-appointed bathroom and a generous walk-in closet. Three additional bedrooms offer flexibility for family members, guests, or a home office setup. A covered patio extends the living space outdoors, perfect for relaxing evenings or weekend gatherings. The Palmer floor plan combines practicality with elegant design, making it an excellent choice for those seeking a comfortable and versatile home.

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