Aplin Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $193/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Aplin Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $193/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2082 sft

2928 Sunset Smt, New Braunfels, TX, 78130

4 Bed
3 Bath
2032 sft

The Evergreen Plan, Dauer Ranch, New Braunfels, TX, 78130

4 Bed
3 Bath
2372 sft

5813 Musquiz Rdg, Seguin, TX, 78155

1 Bed
2 Bath
1079 sft

1208 N Academy Ave UNIT 1201, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

4 Bed
2 Bath
1815 sft

113 Mayacama Loop, San Marcos, TX, 78666

Walsh Plan, Waterstone : Classic Collection

4 Bed
2 Bath
1900 sft

Walsh Plan, Waterstone : Classic Collection, Kyle, TX, 78640

3 Bed
2 Bath
1747 sft

Hewitt Plan, La Cima, San Marcos, TX, 78666

3 Bed
2 Bath
2010 sft

Enclave - Fiji Plan, Dauer Ranch, New Braunfels, TX, 78130

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 Aplin Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 priced at $332,990 converts $2,561/mo rent into $193/mo cash flow after a $1,630/mo obligation. Total monthly income equals $2,561/mo, and annual cash flow totals $2,314/yr on $110,386 invested. Return on cash invested prints 22.01% in year one, and rental yield reads 9.23% against a $332,990 entry. Equity gained on principal adds $2,149/yr, while 5% annual appreciation compiles into $91,999 by year five. Five-year ROI reaches 115.29% and total cumulative return in cash sums $127,261. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,561/mo property income covering a $1,630/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has an open layout where the kitchen, family room and dining area meet, while a door offers access to the covered patio. The rest of the home features an owner's suite with an en-suite bathroom and walk-in closet, as well as three versatile secondary bedrooms, which are great for residents, guests or a home office.