Cardwell Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 | $354/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

Cardwell Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 | $354/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Steely Plan, Waterstone : Classic Collection

5 Bed
4 Bath
3223 sft

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

3 Bed
3 Bath
2565 sft

2102 Staples Rd, San Marcos, TX, 78666

4 Bed
3 Bath
2473 sft

412 Wilshire Rd, San Marcos, TX, 78666

3 Bed
2 Bath
1762 sft

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

Nearby investment properties with comparable prices

3 Bed
2 Bath
1770 sft

Driskill Plan, Whisper South, San Marcos, TX, 78666

Mason Plan, Whisper : Claremont Collection

4 Bed
2 Bath
1815 sft

Mason Plan, Whisper : Claremont Collection, San Marcos, TX, 78666

4 Bed
3 Bath
2473 sft

309 New Albany Ln, San Marcos, TX, 78666

Nash Plan, Waterstone : Classic Collection

3 Bed
2 Bath
1798 sft

Nash Plan, Waterstone : Classic Collection, Kyle, 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 Cardwell Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 generates $2,700/mo in rent and, after a $1,615/mo payment, leaves $354/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $4,242/yr on $109,392 invested. Return on cash invested sits at 23.79% in year one, and rental yield is 9.82% on a $329,990 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,170 over five years. Five-year ROI reaches 124.86% and total cumulative return in cash sums $136,591. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’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 is perfect for families, with three bedrooms and a full bathroom in the front of the home and an owner's suite in the back. The open living area features a modern kitchen, dining area and family room with ample space for furniture. Plus, there is a small covered patio in the back.