Brock Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $486/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

Brock Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $486/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2742 sft

651 OSPREY LN, New Braunfels, TX, 78130

3 Bed
2 Bath
2114 sft

Asherton Plan, Veramendi, New Braunfels, TX, 78132

4 Bed
3 Bath
2719 sft

739 ANTHEM LN, New Braunfels, TX, 78132

3 Bed
2 Bath
2221 sft

381 Hessen Way, New Braunfels, TX, 78132

Nearby investment properties with comparable prices

3 Bed
3 Bath
1750 sft

424 Salamander St, San Marcos, TX, 78666

4 Bed
3 Bath
1920 sft

227 Bodensee, New Braunfels, TX, 78130

Plan Devon Plan, Veramendi: 40ft. Rear Entry - (A)

3 Bed
2 Bath
1607 sft

Plan Devon Plan, Veramendi: 40ft. Rear Entry - (A), New Braunfels, TX, 78132

4 Bed
2 Bath
1920 sft

227 Bodensee Pl, 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 Brock Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 priced at $372,990 converts $3,139/mo rent into $486/mo cash flow after a $1,826/mo obligation. Total monthly income equals $3,139/mo, and annual cash flow totals $5,835/yr on $123,646 invested. Return on cash invested prints 24.63% in year one, and rental yield reads 10.1% against a $372,990 entry. Equity gained on principal adds $2,407/yr, while 5% annual appreciation compiles into $103,050 by year five. Five-year ROI reaches 129.39% and total cumulative return in cash sums $159,980. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,139/mo property income covering a $1,826/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 two-story home features a versatile layout with the owner's suite on the first floor along with a kitchen, nook and family room. Plus, a study off the kitchen and a partially covered patio off the living room. Upstairs are, three additional bedrooms, a full bathroom and a game room, making it great for kids.