177 Celosia Loop, Kyle, TX, 78640 | $622/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1575 sft

1436 Breanna Ln, Kyle, TX, 78640

3 Bed
2 Bath
1425 sft

132 Onyx Lake Dr, Kyle, TX, 78640

2 Bed
3 Bath
1130 sft

The Robin Plan, Bollinger, Maxwell, TX, 78656

3 Bed
1 Bath
816 sft

320 Regina Dr, Buda, TX, 78610

Nearby investment properties with comparable prices

3 Bed
2 Bath
1380 sft

2306 Blizzard Dr, Lockhart, TX, 78644

4 Bed
2 Bath
1500 sft

2318 Blizzard Dr, Lockhart, TX, 78644

3 Bed
2 Bath
1380 sft

2300 Blizzard Dr, Lockhart, TX, 78644

3 Bed
2 Bath
1260 sft

3191 Dispatch Dr, New Braunfels, TX, 78130

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Kyle at 177 Celosia Loop, Kyle, TX, 78640 earns $622/mo cash flow from $2,220/mo rent with a $1,100/mo payment. Total monthly income totals $2,220/mo, and annual cash flow totals $7,463/yr on $74,488 capital. ROI tracks 29.93% on current figures, and rental yield reads 11.86% at a $224,700 purchase. Equity gained on principal adds $1,450/yr, and 5% annual appreciation supports $62,080 over five years. Five-year ROI reaches 157.78% and total cumulative return in cash sums $117,527. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,220/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA