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 Drive Plan, Sunset Ridge TX, Kyle, TX, 78640 priced at $124,995 converts $946/mo rent into $57/mo cash flow after a $612/mo obligation. Total monthly income equals $946/mo, and annual cash flow totals $683/yr on $41,436 invested. Return on cash invested prints 21.56% in year one, and rental yield reads 9.08% against a $124,995 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation compiles into $34,534 by year five. Five-year ROI reaches 112.9% and total cumulative return in cash sums $46,779. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $946/mo property income covering a $612/mo payment, not borrower’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
