$642,000
●
House -
Off Market
403 Roca TRL
Belton, TX 76513
4 Beds
3 Baths
2,551 Ft²
$4,291
Est. Monthly
$21
HOA / Fees
About This Property
Please contact the favorite agent to schedule the visit
Unit Size
2,551 Ft²
Days on Market
-
Land Size
0.53 acres
Price per sqft
$252
Property Type
House
Property Taxes
$1,117
HOA Dues
$21
Year Built
2018
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: 5 months ago (Unlock MLS #ACT2450185)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 23, 2026 | Withdrawn | - | |
| Withdrawn | |||
| Dec 19, 2025 | Listed by Centex Sunshine Realty | $642,000 | |
| Listed by Centex Sunshine Realty | |||
| Aug 3, 2023 | No longer available | - | |
| No longer available | |||
| Jun 29, 2023 | In contract | - | |
| In contract | |||
| Jun 24, 2023 | Listed by Magnolia Realty Temple Beltn | $620,000 | |
| Listed by Magnolia Realty Temple Beltn | |||
| | |||
|
Welcome to 403 Roca Trail! This stunning 4-bedroom, 3 bathroom home is nestled in one of the most sought-after neighborhoods in the area. Carothers Hoover floor plan boast a spacious 2,611 square feet of living space, this property offers a perfect blend of comfort, and style. You'll be delighted by the abundance of oak trees.
The open floor plan seamlessly connects the living room, dining area, and kitchen, creating an ideal space for entertaining. The whole house is adorned with beautiful tile floors, adding elegance and durability to the interior. Each bedroom in this residence offers direct access to a bathroom, ensuring privacy and comfort. Situated on a generous half-acre lot, there's plenty of room for outdoor activities and potential for customization.
Located minutes from the lake, you will have easy access to water activities. Additionally, its prime location provides a quick jump to major roads, for convenient commuting and access to nearby amenities, including shopping, dining, and entertainment options. The manager has listed the unit size as 2611 square feet.
| |||
Property Highlights
Garage
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
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 Bell
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Suky Simms
Listed Office: Centex Sunshine Realty - Listing courtesy of Unlock MLS
Phone: (254) 300-8228
Last Updated: 2026-05-31 06:07:47
Data Source: Unlock MLS, MLS# ACT2450185
Details provided by Unlock MLS as Distributed by MLS Grid and may not match the public record.
Listed Office: Centex Sunshine Realty - Listing courtesy of Unlock MLS
Phone: (254) 300-8228
Last Updated: 2026-05-31 06:07:47
Data Source: Unlock MLS, MLS# ACT2450185
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