Beckman Plan, Summerside: Watermill Collection, Lockhart, TX, 78644 | $252/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

Beckman Plan, Summerside: Watermill Collection, Lockhart, TX, 78644 | $252/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2251 sft

3501 Annalise Ave, Seguin, TX, 78155

4 Bed
2 Bath
1742 sft

202 E Pine St, Seguin, TX, 78155

Pinehollow Plan, Navarro Ranch : Cottage Collection

4 Bed
2 Bath
1600 sft

Pinehollow Plan, Navarro Ranch : Cottage Collection, Seguin, TX, 78155

4 Bed
2 Bath
1470 sft

204 Capistrano Dr, San Marcos, TX, 78666

Nearby investment properties with comparable prices

3 Bed
2 Bath
1420 sft

Larissa Plan, Cottonwood Creek, San Marcos, TX, 78666

Gannes Plan, Summerside : Watermill Collection

3 Bed
2 Bath
1474 sft

Gannes Plan, Summerside : Watermill Collection, Lockhart, TX, 78644

3 Bed
2 Bath
1474 sft

Gannes Plan, Summerside : Watermill Collection, Lockhart, TX, 78644

Beckman Plan, Summerside : Watermill Collection

3 Bed
2 Bath
1260 sft

Beckman Plan, Summerside : Watermill Collection, Lockhart, TX, 78644

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 Lockhart at Beckman Plan, Summerside: Watermill Collection, Lockhart, TX, 78644 offers $2,165/mo rent that, after a $1,317/mo payment, leaves $252/mo cash flow. Total monthly income is $2,165/mo, and annual cash flow is $3,021/yr on $89,170 cash. Return on cash invested measures 23.3% in year one, and rental yield stands at 9.66% at a $268,990 entry. Equity gained on principal adds $1,736/yr while 5% annual appreciation compounds into $74,317 by year five. Five-year ROI records 122.22% and total cumulative return in cash reaches $108,980. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,165/mo property income versus a $1,317/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This new home is conveniently laid out on a single floor for maximum comfort and convenience. At its heart stands an open-concept layout connecting a spacious family room, a multi-functional kitchen and lovely dining area. The owner's suite is situated in a private corner and comes complete with an adjoining bathroom, while the two secondary bedrooms are located near the foyer.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78644, Lockhart, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,724 (100%)
Owner Occupied HU	5,615 (64.4%)
Renter Occupied HU	2,384 (27.3%)
Vacant Housing Units	725 ( 8.3%)
Median Home Value	$234,543
Average Home Value	$282,891