Crenshaw Plan, Cottage Collection at Kissing Tree, San Marcos, TX, 78666 | $333/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

Crenshaw Plan, Cottage Collection at Kissing Tree, San Marcos, TX, 78666 | $333/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1507 sft

Magnolia Plan, Park Place, New Braunfels, TX, 78130

3 Bed
2 Bath
1576 sft

1107 Falcon Crest, Marion, TX, 78124

3 Bed
2 Bath
1651 sft

RC Pinehurst Plan, Ridge View, Seguin, TX, 78155

3 Bed
2 Bath
1474 sft

2519 Double Oak Dr, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

3 Bed
3 Bath
1918 sft

1918W Plan, The Parklands 50', Marion, TX, 78124

3 Bed
2 Bath
1950 sft

1950W Plan, Meadows Of Mill Creek 50', Seguin, TX, 78155

4 Bed
3 Bath
2530 sft

Cascade Plan, Parklands Estates, Marion, TX, 78124

4 Bed
3 Bath
2067 sft

118 Barton Point, Cibolo, TX, 78108

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 San Marcos at Crenshaw Plan, Cottage Collection at Kissing Tree, San Marcos, TX, 78666 with 5% annual appreciation on a $425,750 basis while $3,361/mo rent supports operations. Total monthly income totals $3,361/mo and a $2,084/mo payment preserves $333/mo for cash returns. Annual cash flow comes to $3,999/yr on $141,136 deployed, and return on cash invested reaches 22.74% in year one. Equity gained on principal adds $2,747/yr, and five-year appreciation sums $117,627 alongside rental yield of 9.47%. Five-year ROI measures 119.26% and total cumulative return in cash totals $168,324.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,361/mo property income versus a $2,084/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Folks who appreciate a more formal entryway will love the Crenshaw. Guests enter into the home's foyer before moving into the generous dining area and open-concept kitchen and living room that's the perfect spot for hosting gatherings. This spacious two bedroom, two bath home includes a quiet study tucked in the back of the home which can become your third bedroom should all your friends find out you've moved to Kissing Tree. Don't miss the dual sinks in the Primary bath -- the option of an additional Primary tub may be just what you need after entertaining all of your new guests. While this home was originally designed with a single-car garage, please note that it's easy to add a second bay or to configure it as a side-entry garage, depending on your homesite.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78666, San Marcos, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	43,075 (100%)
Owner Occupied HU	15,586 (36.2%)
Renter Occupied HU	23,173 (53.8%)
Vacant Housing Units	4,316 (10.0%)
Median Home Value	$338,265
Average Home Value	$387,771