328 Celosia Loop, Kyle, TX, 78640 | $465/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1575 sft

1436 Breanna Ln, Kyle, TX, 78640

3 Bed
2 Bath
1425 sft

132 Onyx Lake Dr, Kyle, TX, 78640

2 Bed
3 Bath
1130 sft

The Robin Plan, Bollinger, Maxwell, TX, 78656

3 Bed
1 Bath
816 sft

320 Regina Dr, Buda, TX, 78610

Nearby investment properties with comparable prices

3 Bed
3 Bath
1590 sft

256 Musgrav, Kyle, TX, 78640

2 Bed
2 Bath
1036 sft

1202 Thorpe Ln APT 508, San Marcos, TX, 78666

3 Bed
2 Bath
1281 sft

1904 Lisa Ln, San Marcos, TX, 78666

3 Bed
2 Bath
1266 sft

346 Pink Footed Pass, Uhland, TX, 78640

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Kyle at 328 Celosia Loop, Kyle, TX, 78640 priced at $246,800 converts $2,220/mo rent into $465/mo cash flow after a $1,208/mo obligation. Total monthly income equals $2,220/mo, and annual cash flow totals $5,579/yr on $81,814 invested. Return on cash invested prints 26.73% in year one, and rental yield reads 10.79% against a $246,800 entry. Equity gained on principal adds $1,593/yr, while 5% annual appreciation compiles into $68,186 by year five. Five-year ROI reaches 140.62% and total cumulative return in cash sums $115,045. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,208/mo payment, not borrower’s personal income.

Single Family

Built in 2024

4,791 sqft lot

$N/A/sqft

No HOA