$256,000
NAL Estimated Property Value7575 Smith Dairy Rd, Belton, TX, 76513
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size1.12 acres
Building Information
Year Built2005
Stories1
Land Information
APN188744
SubdivisionGlen Meadows Subdivision Replat (Lts Pt
Land UseResidential
Legal DescriptionGLEN MEADOWS SUBDIVISION REPLAT (LTS PT 1-3), BLOCK 001, LOT 0002, ACRES 1.119, MH LABEL# PFS0884603 SN1 TXFL512A86631BH12; T
Census Tract023406
Assessed Land Value$49,023
Assessed Improvement Value$39,756
Assessment Year2025
About this property
Welcome to your dream home Belton, Texas! This beautiful property features a spacious 3-bedroom, 2-bathroom home, situated on over an acre of land, offering you privacy and room to breathe. Has a country feel but all the city conveniences of Belton is close by. Stillhouse Hollow Lake is a few miles away so all of the watersports and outdoor activities you need also! The property is zoned for the highly acclaimed Salado Independent School District. This AFFORDABLE home will be in high demand so do not miss out!
Investor Tools
$256,000
Estimated Property Value
$262,471Estimated Mortgage Balance
$256,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$116/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$109
$88,779
2025
$49,023
$39,756
$88,779
No
Tax History
Year
Tax Paid
Assessed Value
2024
$109
$88,779
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primis Mortgage Co
Va
$264,000
Yes
First
Dec 3, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,471
N/A
0%
103%
$1,583/mo
