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 185 Waterfall Ln, Kyle, TX, 78640 offers $2,700/mo rent that, after a $1,542/mo payment, leaves $460/mo cash flow. Total monthly income is $2,700/mo, and annual cash flow is $5,517/yr on $104,423 cash. Return on cash invested measures 25.19% in year one, and rental yield stands at 10.29% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 132.39% and total cumulative return in cash reaches $138,245. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,700/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2022
0.30 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $82,600 | N/A |
| 2023-02-13 | $1438.51 | -42.33% | $82,600 | -35.89% |
| 2022-02-13 | $2494.47 | 70.13% | $128,840 | 80.20% |
Listed by: Trevor Scott Thompson-Baumann • Robert Slack LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1839257
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
