The 1514 Plan, Three Creeks, Belton, TX, 76513 | $50/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

The 1514 Plan, Three Creeks, Belton, TX, 76513 | $50/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1605 sft

4348 Allison Dr, Belton, TX, 76513

3 Bed
2 Bath
1605 sft

4312 Allison Dr, Belton, TX, 76513

3 Bed
2 Bath
1508 sft

4012 Hayes Ct, Belton, TX, 76513

3 Bed
2 Bath
1508 sft

4024 Hayes Ct, Belton, TX, 76513

Nearby investment properties with comparable prices

3 Bed
2 Bath
1841 sft

The 1818 Plan, Turnbo Ranch, Killeen, TX, 76542

3 Bed
2 Bath
1620 sft

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

3 Bed
2 Bath
1841 sft

The 1818 Plan, Turnbo Ranch, Killeen, TX, 76542

The 1613 Plan, The Reserve at Turnbo Ranch

3 Bed
2 Bath
1620 sft

The 1613 Plan, The Reserve at Turnbo Ranch, 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

Rental property for sale in Belton at The 1514 Plan, Three Creeks, Belton, TX, 76513 generates $2,183/mo in rent and, after a $1,468/mo payment, leaves $50/mo in cash flow. Total monthly income is $2,183/mo, and annual cash flow is $603/yr on $99,417 invested. Return on cash invested sits at 20.52% in year one, and rental yield is 8.73% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 107.32% and total cumulative return in cash sums $106,696. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,183/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

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details! A popular choice among families seeking large gathering spaces and ample storage, the 1514 offers luxury living with 3 bedrooms and 2 baths. This beautiful home features large secondary bedrooms with walk-in closets. Open living, dining and kitchen provides abundant space, without all of the cost. Picture yourself washing your dishes as you look out your window as your children play after dinner. The primary bedroom suite is fit for a king-sized bed, and features a large walk-in closet. Secondary bedrooms gleam with natural light and tall ceilings.

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