$357,000
NAL Estimated Property Value5234 E Lakeshore Dr, Belton, TX, 76513
$413,014 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Oven, Water Heater, Washer
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesBalcony
Lot Size16,100 sqft
Building Information
Year Built1978
Stories2
Roof Type105
Garage Spaces3
Land Information
APN70290
Lot Number21,22
SubdivisionLakeview
Land UseResidential
Legal DescriptionLAKEVIEW, BLOCK 003, LOT 22, PT 21, (22 & N E PT OF 21) (22 & N E PT OF 21)
Census Tract021701
Assessed Land Value$33,166
Assessed Improvement Value$270,980
Assessment Year2025
About this property
Calling all handy people! This 4/2.5 is located outside city limits in a quiet residential neighborhood minutes to Lake Belton. 3 bedrooms and 2 bathrooms upstairs + front and rear balcony. Back yard has view of lake from ground level, but potential for amazing view from second story deck. Lower floor features, kitchen, laundry, living room, 4th bedroom, and flex area.
Investor Tools
$357,000
Estimated Property Value
$576,574Estimated Mortgage Balance
$357,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$413,013
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,142 /month
Positive
Cash Flow Estimate:
$714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,131
$241,160
2025
$33,166
$270,980
$304,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,131
$241,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Easy Street Capital Llc
Unknown
$231,000
No
First
Mar 21, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$576,574
N/A
0%
162%
$3,514/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$3,514/mo
$-2,154/mo
4.6%
