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 Three Creeks Blvd #OC76BM, Belton, TX, 76513 priced at $478,400 converts $3,589/mo rent into $187/mo cash flow after a $2,342/mo obligation. Total monthly income equals $3,589/mo, and annual cash flow totals $2,238/yr on $158,590 invested. Return on cash invested prints 21.32% in year one, and rental yield reads 9% against a $478,400 entry. Equity gained on principal adds $3,087/yr, while 5% annual appreciation compiles into $132,173 by year five. Five-year ROI reaches 111.63% and total cumulative return in cash sums $177,030. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,589/mo property income covering a $2,342/mo payment, not borrower’s personal income.
Single Family
Built in 2023
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 |
|---|---|---|
| 2023-12-06 | Listing removed | N/A |
| 2023-09-18 | Listed for sale | $411,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
