$547,107
NAL Estimated Property Value2351 S Wall St, Belton, TX, 76513
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Refrigerator, Microwave, Range
FlooringVinyl
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN486267
Lot Number20
SubdivisionSouth Wall Estates
Land UseResidential
Legal DescriptionSOUTH WALL ESTATES, BLOCK 001, LOT 0020
Census Tract021501
Assessed Land Value$50,000
Assessed Improvement Value$497,107
Assessment Year2025
About this property
Are you ready to kickstart your investment journey? Check out this fully leased 3 bedroom/2 bath duplex in Belton for those searching for passive income. Amenities include NO carpet, granite throughout, real wood cabinets, ceiling fans in all rooms, full sod &irrigation, fenced yards and garage with quick access to I-35 and I-14. Full appliance package included with both units.
Investor Tools
$547,107
Estimated Property Value
$0Estimated Mortgage Balance
$547,107Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,283 /month
Positive
Cash Flow Estimate:
$1,094 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,010/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,387
$547,107
2025
$50,000
$497,107
$547,107
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,387
$547,107
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$547,107
100%
0%
$0/mo
