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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$287,000

NAL Estimated Property Value

80 Willow Run Dr, Belton, TX, 76513

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,514 Sq Ft
price_per_sqft$197.49 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Water Heater
FlooringCarpet, Vinyl

Exterior

Private PoolPrivate Pool
Exterior FeaturesCovered Patio
Lot Size9,178 sqft

Building Information

Year Built2003
Stories1
Roof Type105
Garage Spaces2

Land Information

APN65654
Lot Number5
SubdivisionMorgans Point Resort Section 22
Land UseResidential
Legal DescriptionMORGANS POINT RESORT SECTION 22, BLOCK 023, LOT 0005
Census Tract020203
Assessed Land Value$32,000
Assessed Improvement Value$252,043
Assessment Year2025

About this property

If you love the outdoors, don't miss this cozy home surrounded by nature. The outdoor covered patio has space to entertain or just relax and appreciate your surroundings. The home has a great split floor with 4 bedrooms or use one for an office. The living space has vinyl plank flooring, never used fireplace, dining area, and kitchen has a small breakfast area. Windows have been replaced since the seller has owned the property. The roof was replaced in 2024. Popular Belton ISD and near Lake Belton. Join the lake lifestyle! The seller owns two lots that could also be purchased.

Investor Tools

Property Icon
$287,000
Estimated Property Value
$552,832Estimated Mortgage Balance
$287,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /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
$468/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,186
$276,653
2025
$32,000
$252,043
$284,043
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,186
$276,653

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$281,801
Yes
First
Apr 25, 2025
May 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$552,832
N/A
0%
193%
$3,380/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$3,380/mo
$-1,740/mo
6.9%

City: Belton

80 Willow Run Dr | Property Details | No Agent List