S-1363 Plan, The Ridge at Belle Meadows, Belton, TX, 76513 | $1,561/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

S-1363 Plan, The Ridge at Belle Meadows, Belton, TX, 76513 | $1,561/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2502 sft

1448 King Ranch Rd, Salado, TX, 76571

4 Bed
4 Bath
3932 sft

1010 Brookhollow Cir, Salado, TX, 76571

Plan 1655 Modeled Plan, Sonterra - Cool Water

3 Bed
2 Bath
1655 sft

Plan 1655 Modeled Plan, Sonterra - Cool Water, Jarrell, TX, 76537

4 Bed
3 Bath
2858 sft

1084 Hickory Dr, Killeen, TX, 76549

Nearby investment properties with comparable prices

3 Bed
2 Bath
1390 sft

S-1363 Plan, The Ridge at Belle Meadows, Belton, TX, 76513

3 Bed
2 Bath
1219 sft

137 Miracle Dr, Jarrell, TX, 76537

3 Bed
2 Bath
1276 sft

344 The Bad Way, Jarrell, TX, 76537

3 Bed
2 Bath
1396 sft

100 Perfect World Loop, Jarrell, TX, 76537

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 S-1363 Plan, The Ridge at Belle Meadows, Belton, TX, 76513 generates $3,338/mo in rent and, after a $1,223/mo payment, leaves $1,561/mo in cash flow. Total monthly income is $3,338/mo, and annual cash flow is $18,733/yr on $82,842 invested. Return on cash invested sits at 42.52% in year one, and rental yield is 16.03% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 225.37% and total cumulative return in cash sums $186,698. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,338/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This charming three-bedroom, two bath home is spacious with a versatile design! Featuring a foyer and galley way entrance, this home feels elegant and special immediately upon your entrance. Some of our favorite things about this floor plan are its large primary bedroom, which includes a massive closet, and enough space for a sitting area in front of the window beaming with natural light. This home is great for entertaining, with so much counter space and its separate formal dining room that flows seamlessly into the kitchen.

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