$507,077
NAL Estimated Property Value2361 S Wall St, Belton, TX, 76513
$556,034 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Refrigerator, Microwave
FlooringVinyl
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces2
Land Information
APN486266
Lot Number19
SubdivisionSouth Wall Estates
Land UseResidential
Legal DescriptionSOUTH WALL ESTATES, BLOCK 001, LOT 0019
Census Tract021501
Assessed Land Value$50,000
Assessed Improvement Value$457,077
Assessment Year2025
About this property
Are you ready to kickstart your investment journey? Check out this partially 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 is included with both units.
Investor Tools
$507,077
Estimated Property Value
$0Estimated Mortgage Balance
$507,077Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$556,033
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,042 /month
Positive
Cash Flow Estimate:
$1,014 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$743/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,380
$507,077
2025
$50,000
$457,077
$507,077
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,380
$507,077
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$507,077
100%
0%
$0/mo
