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% |
Rental property for sale in Belton at Plan 1271 Plan, Hidden Trails, Belton, TX, 76513 priced at $236,995 converts $2,183/mo rent into $498/mo cash flow after a $1,160/mo obligation. Total monthly income equals $2,183/mo, and annual cash flow totals $5,972/yr on $78,564 invested. Return on cash invested prints 27.51% in year one, and rental yield reads 11.05% against a $236,995 entry. Equity gained on principal adds $1,529/yr, while 5% annual appreciation compiles into $65,477 by year five. Five-year ROI reaches 144.81% and total cumulative return in cash sums $113,767. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,183/mo property income covering a $1,160/mo payment, not borrower’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 |
|---|---|---|
| 2025-01-28 | Price change | $236,995 |
| 2025-01-14 | Price change | $246,995 |
| 2024-12-03 | Listed for sale | $251,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A
