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 189 Goldwater Drive Plan, Sunset Ridge TX, Kyle, TX, 78640 generates $920/mo in rent and, after a $563/mo payment, leaves $102/mo in cash flow. Total monthly income is $920/mo, and annual cash flow is $1,225/yr on $38,121 invested. Return on cash invested sits at 23.12% in year one, and rental yield is 9.6% on a $114,995 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,771 over five years. Five-year ROI reaches 121.43% and total cumulative return in cash sums $46,292. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $920/mo property income rather than buyer’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-10-11 | Listed for sale | $114,995 |
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
