Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 3126 Goforth Rd, Kyle, TX, 78640 offers a 9.56% rental yield on a $175,000 purchase with $1,394/mo rent. Total monthly income registers $1,394/mo, and a $857/mo payment leaves $149/mo available for distribution. Annual cash flow reaches $1,789/yr on $58,013 to close, and return on cash invested stands at 22.99% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 120.69% and total cumulative return in cash at $70,015. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,394/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
0.50 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Andy Patlan • TEAM ELITE GROUP
Mls Name: Unlock MLS
Mls ID: #9581029
