$1,500
302 Kegley Street, Belton, TX, 76513
On Market
Lease
Highlights
Interior
AppliancesElectric Range
FlooringVinyl
Exterior
Exterior FeaturesPorch
Lot Size8,625 sqft
Building Information
Year Built1921
Stories1
Roof Type112
Garage Spaces1
Land Information
APN106490
Lot Number2
SubdivisionW Y Mcfarland
Land UseResidential
Legal DescriptionW Y MCFARLAND, BLOCK 019, LOT PT 2, (W 75' OF N 115' OF 2 & S 35' OF W 68' OF 2) (W 75' OF N 115' OF 2 & S 35' OF W 68' OF 2)
Census Tract021601
Assessed Land Value$18,458
Assessed Improvement Value$202,972
Assessment Year2025
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$179/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,038
$221,430
2025
$18,458
$202,972
$221,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,038
$221,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usam Fund 3 Llc
Building Or Construction Loan
$392,000
No
First
Nov 14, 2025
Jun 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$388,583
N/A
0%
175%
$2,351/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$960/mo
$2,351/mo
$-1,391/mo
5.2%
