$534,000
NAL Estimated Property Value328 N Main St, Belton, TX, 76513
Off Market
Commercial
Highlights
Interior
FlooringWood
Exterior
Lot Size11,957 sqft
Building Information
Year Built1895
Stories2
Roof Type112
Garage Spaces3
Land Information
APN27183
Lot Number4
SubdivisionBelton Original
Land UseResidential
Legal DescriptionBELTON ORIGINAL, BLOCK 050, LOT 0004
Census Tract021602
Assessed Land Value$42,568
Assessed Improvement Value$395,045
Assessment Year2025
About this property
Beautiful buiding in Belton, has 4 tenants. boutique and 3 residential.
Investor Tools
$534,000
Estimated Property Value
$298,609Estimated Mortgage Balance
$235,391Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,570 /month
Positive
Cash Flow Estimate:
$1,190 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$985/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,145
$437,613
2025
$42,568
$395,045
$437,613
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,145
$437,613
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fidelity Bank Of Texas
Unknown
$318,750
No
First
Dec 5, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$298,609
$235,391
44%
56%
$1,912/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,912/mo
$-272/mo
3.7%
