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 156 Johnny Cake, Kyle, TX, 78640 generates $3,191/mo in rent and, after a $2,056/mo payment, leaves $182/mo in cash flow. Total monthly income is $3,191/mo, and annual cash flow is $2,188/yr on $139,230 invested. Return on cash invested sits at 21.48% in year one, and rental yield is 9.12% on a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 112.57% and total cumulative return in cash sums $156,727. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,191/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
8,668 sqft lot
$N/A/sqft
$260 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-03-06 | Price change | $420,000 |
| 2025-02-19 | Pending sale | $449,500 |
| 2024-12-18 | Price change | $449,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-29 | N/A | N/A | $555,300 | 4.44% |
| 2023-03-29 | N/A | N/A | $531,686 | 10.00% |
| 2022-03-29 | N/A | N/A | $483,351 | 10.00% |
Listed by: Erin Fowler • RE/MAX GO - NB
Mls Name: SABOR
Mls Provider:
Mls ID: #1853838
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
