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 125 Dusky Thrush Dr, Kyle, TX, 78640 priced at $312,600 converts $2,428/mo rent into $46/mo cash flow after a $1,530/mo obligation. Total monthly income equals $2,428/mo, and annual cash flow totals $548/yr on $103,627 invested. Return on cash invested prints 20.44% in year one, and rental yield reads 9.32% against a $312,600 entry. Equity gained on principal adds $2,017/yr, while 5% annual appreciation compiles into $86,366 by year five. Five-year ROI reaches 107.56% and total cumulative return in cash sums $111,464. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,428/mo property income covering a $1,530/mo payment, not borrower’s personal income.
Single Family
Built in 2017
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listing removed | $317,000 |
| 2025-06-05 | Price change | $317,000 |
| 2025-05-29 | Price change | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-30 | $7103.55 | 4.44% | $372,654 | 10.00% |
| 2023-10-30 | $6801.81 | -5.02% | $338,776 | -10.44% |
| 2022-10-30 | $7161.13 | -0.70% | $378,282 | 35.11% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
