$325,000
428 Armstrong Dr, Belton, TX, 76513
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal, Ice Maker, Microwave, Some Electric Appliances, Range
FlooringCarpet, Luxury Vinyl Plank
Exterior
Exterior FeaturesCovered Patio, Porch, Private Yard, Rain Gutters
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN234190
Lot Number20
SubdivisionForrest Hill Phase Iii
Land UseResidential
Legal DescriptionFORREST HILL PHASE III, BLOCK 004, LOT 0020
Census Tract021702
Assessed Land Value$32,000
Assessed Improvement Value$268,357
Assessment Year2025
About this property
Move-in ready and full of charm, this 3-bedroom, 2-bath home offers great curb appeal, a bright and functional layout, and vaulted ceilings in the bedrooms. Conveniently located near schools, shopping, and a community park with a playground, this home combines comfort, style, and everyday convenience in a fantastic location.
Investor Tools
$64,050Estimated Mortgage Balance
$236,307Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$513/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,652
$300,357
2025
$32,000
$268,357
$300,357
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,652
$300,357
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texell Cu
Unknown
$65,000
No
First
Sep 12, 2025
Oct 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$64,050
$236,307
78%
21%
$390/mo
