$313,584
NAL Estimated Property Value820 N Beal St, Belton, TX, 76513
$333,821 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator, Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size10,202 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Land Information
APN30892
Lot Number6
SubdivisionBelton Original
Land UseResidential
Legal DescriptionBELTON ORIGINAL, BLOCK 063, LOT PT 6, (55' X 150'), (TOD DEED) (55' X 150'), (TOD DEED)
Census Tract021601
Assessed Land Value$35,604
Assessed Improvement Value$277,980
Assessment Year2025
About this property
Duplex for sale just minutes from the University of Mary Hardin Baylor. Belton ISD. Features a 3-bedroom, 2-bath unit and a 2-bedroom, 1-bath unit. Perfect for investors or multi-family living.
Investor Tools
$313,584
Estimated Property Value
$0Estimated Mortgage Balance
$313,584Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$333,821
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,882 /month
Positive
Cash Flow Estimate:
$627 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,081
$313,584
2025
$35,604
$277,980
$313,584
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,081
$313,584
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$313,584
100%
0%
$0/mo
