Plan 2429 Modeled Plan, Hidden TrailsBeltonTX76513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Belton at Plan 2429 Modeled Plan, Hidden Trails, Belton, TX, 76513 with 5% annual appreciation on a $267,495 basis while $1,908/mo rent supports operations. Total monthly income totals $1,908/mo and a $1,309/mo payment preserves $6/mo for cash returns. Annual cash flow comes to $73/yr on $88,675 deployed, and return on cash invested reaches 19.99% in year one. Equity gained on principal adds $1,726/yr, and five-year appreciation sums $73,904 alongside rental yield of 8.56%. Five-year ROI measures 104.53% and total cumulative return in cash totals $92,695.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,908/mo property income versus a $1,309/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
15,946
Multi-Family
2,088
Businesses
1,278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
