Bryan Plan, Megan's Landing, Castroville, TX, 78009 | $359/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

Bryan Plan, Megan's Landing, Castroville, TX, 78009 | $359/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3054 sft

109 Mallorys Way, Castroville, TX, 78009

5 Bed
4 Bath
3617 sft

173 Katie Court, Castroville, TX, 78009

4 Bed
3 Bath
2214 sft

143 Heidi Hill, Castroville, TX, 78009

4 Bed
4 Bath
2947 sft

179 Katie Ct, Castroville, TX, 78009

Nearby investment properties with comparable prices

4 Bed
2 Bath
1699 sft

1117 NEW FOUNTAIN RD, Hondo, TX, 78861

3 Bed
2 Bath
2086 sft

Pecos Plan, Megan's Landing, Castroville, TX, 78009

4 Bed
3 Bath
3292 sft

1505 30th, Hondo, TX, 78861

4 Bed
3 Bath
2413 sft

Bloomburg Plan, Megan's Landing, Castroville, TX, 78009

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

Investment property for sale in Castroville at Bryan Plan, Megan's Landing, Castroville, TX, 78009 uses $134,254 cash to close to unlock $4,311/yr annual cash flow and $359/mo monthly cash flow. Total monthly income runs $3,239/mo, and a $1,982/mo payment keeps the spread at $359/mo. Purchase price stands at $404,990, and rental yield measures 9.6% with $3,239/mo rent. Return on cash invested shows 23.12% in year one, and 5% annual appreciation builds toward $111,891 over five years. Five-year ROI reaches 121.29% and total cumulative return in cash records $162,838. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,239/mo property income covering a $1,982/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Bryan floor plan is a beautifully designed single-story home offering four bedrooms and two bathrooms, perfectly blending style and functionality. This layout caters to a variety of lifestyles, providing a spacious and comfortable living environment for families or those who enjoy having extra space. The heart of the home is the open-concept living area, where the kitchen seamlessly integrates with the dining and family rooms. With modern finishes and plenty of counter space, the kitchen is ideal for everything from daily meals to entertaining guests. The owner's suite is a retreat, complete with an en-suite bathroom and a walk-in closet that ensures ample storage. Three additional bedrooms offer flexibility, whether used as guest rooms, a home office, or creative spaces. The two-car garage adds convenience, with room for vehicles and extra storage. Designed with both comfort and practicality in mind, the Bryan floor plan is a versatile and inviting home that adapts to your needs while maintaining a stylish aesthetic.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78009, Castroville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,797 (100%)
Owner Occupied HU	3,081 (81.1%)
Renter Occupied HU	489 (12.9%)
Vacant Housing Units	227 ( 6.0%)
Median Home Value	$350,619
Average Home Value	$392,243