178 Kelvin Dr #213, Kyle, TX, 78640 | $1,811/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

178 Kelvin Dr #213, Kyle, TX, 78640 | $1,811/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1680 sft

190 Kelvin Drive Plan, Creeks Crossing, Kyle, TX, 78640

4 Bed
2 Bath
1560 sft

178 Kelvin Drive Plan, Creeks Crossing, Kyle, TX, 78640

4 Bed
2 Bath
1680 sft

306 Welch Street Plan, Creeks Crossing, Kyle, TX, 78640

3 Bed
3 Bath
2366 sft

4343 Morningside Way, Canyon Lake, TX, 78133

Nearby investment properties with comparable prices

4 Bed
2 Bath
1560 sft

358 Welch Street Plan, Creeks Crossing, Kyle, TX, 78640

3 Bed
2 Bath
1352 sft

591 Mill Run Ave #215, Kyle, TX, 78640

3 Bed
2 Bath
1560 sft

461 Dunn Dr #235, Kyle, TX, 78640

3 Bed
2 Bath
1680 sft

364 Mill Run Ave #17, Kyle, TX, 78640

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

Rental property for sale in Kyle at 178 Kelvin Dr #213, Kyle, TX, 78640 generates $2,700/mo in rent and, after a $612/mo payment, leaves $1,811/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $21,731/yr on $41,436 invested. Return on cash invested sits at 72.35% in year one, and rental yield is 25.92% on a $124,995 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,534 over five years. Five-year ROI reaches 385.3% and total cumulative return in cash sums $159,651. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.

Manufactured

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the Homeland by Palm Harbor Homes, offering 1,560 square feet of well-designed living space. This home includes 4 bedrooms and 2 bathrooms, making it perfect for families seeking both comfort and affordability. The Homeland combines modern amenities with a functional layout. Call today!! **All home series, floor plans, specifications, dimensions, features, materials, pricing and availability shown on this website are subject to change.