$316,000
NAL Estimated Property Value1 Moonlite Ln, Belton, TX, 76513
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Oven, Refrigerator, Washer, Some Electric Appliances, Microwave
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesCovered Patio
Lot Size11,282 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN20958
Lot Number58
SubdivisionMorgans Point Resort Section 7
Land UseResidential
Legal DescriptionMORGANS POINT RESORT SECTION 7, BLOCK 002, LOT 58, 59
Census Tract020201
Assessed Land Value$32,000
Assessed Improvement Value$201,651
Assessment Year2025
About this property
Located in Morgans Point and just walking distance to schools, parks, pools and dining. This stunning 4 sides brick home sits on a corner lot and includes an additional wooded lot that is directly to the right of the home. Build the shop of your dreams, “she shed,” or park your boat/RV there for easy access, possibilities are endless! Enjoy peaceful living with Lake Belton near by, the luxury of easy commute times, and convenience at your fingertips. Low maintance and move in ready. You don't want to miss this one, it's just waiting on you to make it yours.
Investor Tools
$316,000
Estimated Property Value
$475,054Estimated Mortgage Balance
$316,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$564/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,186
$233,651
2025
$32,000
$201,651
$233,651
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,186
$233,651
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$242,526
Yes
First
Mar 25, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$475,054
N/A
0%
150%
$2,910/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$2,910/mo
$-1,550/mo
5.2%
