Collins Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $323/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

Collins Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $323/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1282 sft

540 RIVER RUN UNIT 110, New Braunfels, TX, 78132

4 Bed
3 Bath
1706 sft

2719 Bloomsbury Street, New Braunfels, TX, 78130

4 Bed
3 Bath
1765 sft

1062 Sixtree, New Braunfels, TX, 78130

4 Bed
3 Bath
2042 sft

The Hanna Plan, Whisper South, San Marcos, TX, 78666

Nearby investment properties with comparable prices

Maverick Plan, Pinnacle at Cottonwood Creek

3 Bed
2 Bath
1388 sft

Maverick Plan, Pinnacle at Cottonwood Creek, San Marcos, TX, 78666

Portofino Plan, River Bridge Ranch : Coastline Collection

4 Bed
3 Bath
1902 sft

Portofino Plan, River Bridge Ranch : Coastline Collection, San Marcos, TX, 78666

Bora Plan, River Bridge Ranch : Coastline Collection

4 Bed
3 Bath
2090 sft

Bora Plan, River Bridge Ranch : Coastline Collection, San Marcos, TX, 78666

4 Bed
2 Bath
1600 sft

215 Diorite Dr, San Marcos, TX, 78666

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 Collins Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 offers $2,350/mo rent that, after a $1,395/mo payment, leaves $323/mo cash flow. Total monthly income is $2,350/mo, and annual cash flow is $3,879/yr on $94,474 cash. Return on cash invested measures 24.02% in year one, and rental yield stands at 9.9% at a $284,990 entry. Equity gained on principal adds $1,839/yr while 5% annual appreciation compounds into $78,737 by year five. Five-year ROI records 126.1% and total cumulative return in cash reaches $119,127. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,350/mo property income versus a $1,395/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

An open floorplan promotes seamless transition between the family room, dining room and kitchen in this single-level home, while a convenient and versatile flex room off the entry can serve a multitude of purposes. For outdoor meals with friends, a covered patio is accessed off the family room. Three bedrooms complete this home.