Rayburn Plan, Skyview, Belton, TX, 76513 | $213/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

Rayburn Plan, Skyview, Belton, TX, 76513 | $213/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1517 sft

The 1514 Plan, Three Creeks, Belton, TX, 76513

3 Bed
2 Bath
1620 sft

The 1613 Plan, Three Creeks, Belton, TX, 76513

3 Bed
2 Bath
1841 sft

The 1818 Plan, Three Creeks, Belton, TX, 76513

3 Bed
2 Bath
1620 sft

The 1613 Plan, Three Creeks, Belton, TX, 76513

Nearby investment properties with comparable prices

4 Bed
2 Bath
1676 sft

120 The Good Way, Jarrell, TX, 76537

Ashburn Plan, The Villages at Schwertner Ranch

3 Bed
2 Bath
1263 sft

Ashburn Plan, The Villages at Schwertner Ranch, Jarrell, TX, 76537

4 Bed
3 Bath
2245 sft

Plan 2245 Plan, Sonterra - Cool Water, Jarrell, TX, 76537

4 Bed
2 Bath
1831 sft

5508 Encino Oak Way, Killeen, TX, 76542

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 Rayburn Plan, Skyview, Belton, TX, 76513 uses $91,819 cash to close to unlock $2,556/yr annual cash flow and $213/mo monthly cash flow. Total monthly income runs $2,183/mo, and a $1,356/mo payment keeps the spread at $213/mo. Purchase price stands at $276,980, and rental yield measures 9.46% with $2,183/mo rent. Return on cash invested shows 22.69% in year one, and 5% annual appreciation builds toward $76,524 over five years. Five-year ROI reaches 119.02% and total cumulative return in cash records $109,281. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,183/mo property income covering a $1,356/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Rayburn lives large for its square footage. At the rear of the home, a spacious family room opens onto a dining area and open kitchen. An island provides more space for casual dining or meal prep. The Rayburn features a total of three bedrooms, including a generous owner's suite. The two additional bedrooms also boast large walk-in closets, making this home ideal for growing families.

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