$269,110
●
House -
In Contract
1362 Richards Ranch RD
Belton, TX 76513
3 Beds
2 Baths
1,584 Ft²
$1,357
Est. Monthly
$35
HOA / Fees
5.68%
Cap Rate
About This Property
NEW CONSTRUCTION BY CENTEX HOMES! AVAILABLE NOW! The Rayburn lives
large for its square footage. At the rear of the home, a spacious
family room opens onto a dining area and open kitchen. An island
provides more space for casual dining or meal prep. The Rayburn
features a total of three bedrooms, including a generous owner's
suite. The two additional bedrooms also boast large walk-in
closets, making this home ideal for growing families.
Unit Size
1,584 Ft²
Days on Market
-
Land Size
0.13 acres
Price per sqft
$170
Property Type
House
Property Taxes
-
HOA Dues
$35
Year Built
-
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 months ago (Unlock MLS #ACT2520224)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 1, 2026 | In contract | - | |
| In contract | |||
| Jul 21, 2026 | Relisted | $277,950 | |
| Relisted | |||
| Jul 21, 2026 | Price Decreased |
$269,110
↓ $9K
(3.2%) | |
| Price Decreased | |||
| Feb 24, 2026 | In contract | - | |
| In contract | |||
| Feb 17, 2026 | Price Increased |
$277,950
↑ $3K
(1.1%) | |
| Price Increased | |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Parking Features: Attached, Garage, Garage Door Opener, Garage Faces Front
Garage Spaces: 2
Interior Details
Full Bathrooms: 2
Interior Features: Tray Ceiling(s), Double Vanity, Eat-in Kitchen, Kitchen Island, Open Floorplan, Pantry, Recessed Lighting, Smart Home, Walk-In Closet(s), High Speed Internet, Quartz Counters, No Interior Steps, Primary Bedroom on Main
Appliances: Dishwasher, Disposal, Electric Range, ENERGY STAR Qualified Appliances, Microwave, Refrigerator, Stainless Steel Appliance(s), Electric Water Heater
Flooring Type: Carpet, Vinyl
Fireplace Features: None
Exterior Details
Square Footage: 1584
Square Footage Source: $0
Green Sustainability
Property Condition: New Construction
Year Built Source: Builder
Year Built: 2025
Waterfront Features: None
Builder Name: Centex Homes
Levels: One
Other Structures: None
Window Features: None
Construction Materials: HardiPlank Type
Patio and Porch Features: Front Porch, Patio
Pool Features: None
Lot Features: None
Lot Size Area: 5876.24
Lot Size Units: Square Feet
Lot Size Acres: 0.1349
Lot Size Square Feet: 5876.24
Lot Size Dimensions: 47 x 125
Water Source: Public
Utilities Details
Cooling Type: Central Air
Heating Type: Electric
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Maintenance Grounds
HOA/Condo/Coop Amenities: Trail(s)
HOA Fee: $35
HOA Fee Frequency: Monthly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Belton
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Matt Menard
Listed Office: ERA Experts - Listing courtesy of Unlock MLS
Phone: (512) 270-4765
Last Updated: 2026-09-01 04:03:05
Data Source: Unlock MLS, MLS# ACT2520224
Details provided by Unlock MLS as Distributed by MLS Grid and may not match the public record.
Listed Office: ERA Experts - Listing courtesy of Unlock MLS
Phone: (512) 270-4765
Last Updated: 2026-09-01 04:03:05
Data Source: Unlock MLS, MLS# ACT2520224
Based on information from Unlock MLS (alternatively, from ACTRIS). Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided “AS IS” and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers’ personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017