$378,539
NAL Estimated Property Value152 Fort Donelson Dr, Belton, TX, 76513
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Refrigerator, Washer
FlooringConcrete, Painted/Stained
Exterior
Lot Size25,308 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APN464312
Lot Number6
SubdivisionShiloh Terrace Phase Four
Land UseResidential
Legal DescriptionSHILOH TERRACE PHASE FOUR, BLOCK 001, LOT 0006, 0.581AC 0.581AC
Census Tract022002
Assessed Land Value$50,000
Assessed Improvement Value$328,539
Assessment Year2025
About this property
This stunning home offers nearly 2,000 sq. ft. of living space in a peaceful neighborhood surrounded by mature oak trees. Located just minutes from Fort Cavazos and the lake, this property provides the perfect blend of convenience and tranquility. Inside, you'll find sleek concrete floors, a spacious master suite featuring double sinks, a walk-in shower, and a large walk-in closet. Don't miss the opportunity to make this beautiful home yours!
Investor Tools
$378,539
Estimated Property Value
$349,771Estimated Mortgage Balance
$28,768Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,271 /month
Positive
Cash Flow Estimate:
$757 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,534
$378,539
2025
$50,000
$328,539
$378,539
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,534
$378,539
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Va
$355,500
Yes
First
Jun 11, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$349,771
$28,768
7%
92%
$2,132/mo
