$360,000
2020 S Interstate 35, Belton, TX, 76513
$468,000 ARV
On Market
Commercial
Highlights
Interior
FlooringConcrete
Exterior
Lot Size17,468 sqft
Building Information
Year Built1949
Stories1
Roof Type112
Land Information
APN148862
SubdivisionM F Connell
Land UseCommercial
Legal DescriptionA0006BC M F CONNELL, AKA LT PT OF 6 BLK 2, BURTON OB ACRES 0.401 AKA LT PT OF 6 BLK 2, BURTON OB
Census Tract021501
Assessed Land Value$59,390
Assessed Improvement Value$75,610
Assessment Year2025
About this property
Ground Lease / Land Lease opportunity of over 1 (one) acre on busy Interstate 35 at the junction of Interstate 14. NNN lease / redevelopment. Perfect for DTO, restaurant, coffee, fast food as there is a pull through to street in back. No flood zone, utilities on site, in city limits, flat terrain, with over 165,516 Vehicles per day.
Investor Tools
$137,963Estimated Mortgage Balance
$135,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$468,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,644
$135,000
2025
$59,390
$75,610
$135,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,644
$135,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Linda R Ledger Branch
Commercial
$194,137
No
First
Jul 18, 2013
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,963
N/A
0%
102%
$1,164/mo
