Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Kyle at 117 Goldwater Dr #442, Kyle, TX, 78640 generates $951/mo in rent and, after a $612/mo payment, leaves $62/mo in cash flow. Total monthly income is $951/mo, and annual cash flow is $743/yr on $41,436 invested. Return on cash invested sits at 21.7% in year one, and rental yield is 9.13% on a $124,995 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,534 over five years. Five-year ROI reaches 113.65% and total cumulative return in cash sums $47,091. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $951/mo property income rather than buyer’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-03 | Listed for sale | $124,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Sun Homes
Mls Name: Sun Homes Manufactured
Mls Provider:
Mls ID: #N/A
