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 181 Auburn St, Kyle, TX, 78640 offers $3,642/mo rent that, after a $2,447/mo payment, leaves $49/mo cash flow. Total monthly income is $3,642/mo, and annual cash flow is $590/yr on $165,750 cash. Return on cash invested measures 20.26% in year one, and rental yield stands at 8.74% at a $500,000 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,141 by year five. Five-year ROI records 106.07% and total cumulative return in cash reaches $175,808. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,642/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
7,701 sqft lot
$N/A/sqft
$450 annually HOA
Date | Event | Price |
|---|---|---|
| 2024-11-20 | Price change | $500,000 |
| 2024-10-24 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $487,610 | -10.48% |
| 2023-12-28 | N/A | N/A | $544,710 | -4.82% |
| 2022-12-28 | N/A | N/A | $572,290 | 1503.05% |
Listed by: Walter Brown • Orchard Brokerage
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #5114779
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-12-27 18:16:52 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
