Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$544,385

NAL Estimated Property Value

35 Vista Dr, Belton, TX, 76513

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,308 Sq Ft
price_per_sqft$259.92 / sqft
Year BuiltBuilt in 1995

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Oven, Electric Water Heater
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesOutdoor Grill
Lot Size8,773 sqft

Building Information

Year Built1995
Stories2
Roof Type105
Garage Spaces1

Land Information

APN45463
Lot Number8
SubdivisionMorgans Point Resort Section 8b
Land UseResidential
Legal DescriptionMORGANS POINT RESORT SECTION 8B, BLOCK 005, LOT 0008
Census Tract020201
Assessed Land Value$66,690
Assessed Improvement Value$477,695
Assessment Year2025

About this property

A million dollar lake view that offers unbelievable sunsets makes this home and property a gorgeous private oasis. Less than a mile from the boat ramp for Belton Lake, the quiet location is ideal for evening walks and happy lake living. Plenty of upgrades add to the gorgeous lake view to make this home standout including an in-ground pool, extensive covered wood deck, outdoor kitchen, bathroom & kitchen remodels and a theater room. Inside is a spacious floor plan designed for easy every day living. The great room has a wall of windows that lets the lake view inside and a wood burning stove. A bay window in the dining room shows the lake again and the island kitchen has granite counters and plenty of cabinet space. The owner’s suite is ideal for relaxation with even more lake views and a spa-like bathroom with luxurious jetted tub in an alcove with wood ceiling and a rain shower head in the tile shower. The theater room has a vaulted wood ceiling. Additional amenities include a security system and a sprinkler system.

Investor Tools

Property Icon
$544,385
Estimated Property Value
$136,719Estimated Mortgage Balance
$407,666Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,599 /month
Positive
Cash Flow Estimate:
$1,200 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,189/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,549
$544,385
2025
$66,690
$477,695
$544,385
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,549
$544,385

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas First Bank
Commercial
$150,000
No
First
Sep 30, 2021
Jan 2027

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,719
$407,666
74%
25%
$900/mo

City: Belton

35 Vista Dr | Property Details | No Agent List