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% |
Investment property for sale in Kyle at 177 Goldwater Drive Plan, Sunset Ridge TX, Kyle, TX, 78640 with 5% annual appreciation on a $124,995 basis while $962/mo rent supports operations. Total monthly income totals $962/mo and a $612/mo payment preserves $73/mo for cash returns. Annual cash flow comes to $875/yr on $41,436 deployed, and return on cash invested reaches 22.02% in year one. Equity gained on principal adds $807/yr, and five-year appreciation sums $34,534 alongside rental yield of 9.24%. Five-year ROI measures 115.42% and total cumulative return in cash totals $47,823.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $962/mo property income versus a $612/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-11-20 | 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
