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 179 Grand Teton Dr, Kyle, TX, 78640 with 5% annual appreciation on a $399,800 basis while $2,850/mo rent supports operations. Total monthly income totals $2,850/mo and a $1,957/mo payment preserves $7/mo for cash returns. Annual cash flow comes to $81/yr on $132,534 deployed, and return on cash invested reaches 19.97% in year one. Equity gained on principal adds $2,580/yr, and five-year appreciation sums $110,457 alongside rental yield of 8.55%. Five-year ROI measures 104.38% and total cumulative return in cash totals $138,337.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,850/mo property income versus a $1,957/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listing removed | $399,900 |
| 2025-08-07 | Pending sale | $399,900 |
| 2025-07-22 | Contingent | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $1212.41 | -63.71% | $69,030 | -44.29% |
| 2023-10-21 | $3340.87 | N/A | $123,900 | N/A |
Listed by: N/A • N/A
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A
