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 265 Celosia Loop, Kyle, TX, 78640 priced at $259,990 converts $2,220/mo rent into $321/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,220/mo, and annual cash flow totals $3,848/yr on $86,187 invested. Return on cash invested prints 24.37% in year one, and rental yield reads 10.25% against a $259,990 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,830 by year five. Five-year ROI reaches 128.26% and total cumulative return in cash sums $110,546. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Single Family
Built in 2023
4,791 sqft lot
$N/A/sqft
$50 monthly HOA
Date | Event | Price |
|---|---|---|
| 2024-12-04 | Price change | $259,990 |
| 2024-11-04 | Price change | $263,990 |
| 2024-09-21 | Price change | $264,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dave Clinton • D.R. Horton, AMERICA'S Builder
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #2718634
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-12-27 18:46:54 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)
