Drexel Plan, Pradera: Cottage Collection, Kyle, TX, 78640 | $450/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

Drexel Plan, Pradera: Cottage Collection, Kyle, TX, 78640 | $450/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2517 sft

1396 Copper Path Dr, New Braunfels, TX, 78130

4 Bed
2 Bath
1960 sft

Landmark - Kimbell Plan, Cloud Country, New Braunfels, TX, 78130

4 Bed
2 Bath
1960 sft

Kimbell Plan, Sky Ridge, Xglymt San Marcos, TX, 78666

3 Bed
2 Bath
1762 sft

2217 Windswept, New Braunfels, TX, 78132

Nearby investment properties with comparable prices

4 Bed
3 Bath
1895 sft

178 Sormonne Loop, Kyle, TX, 78640

4 Bed
3 Bath
1895 sft

232 Sormonne Loop, Kyle, TX, 78640

4 Bed
2 Bath
1815 sft

631 Sormonne Loop, Kyle, TX, 78640

4 Bed
2 Bath
1600 sft

522 Paris St, Maxwell, TX, 78656

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 Kyle at Drexel Plan, Pradera: Cottage Collection, Kyle, TX, 78640 earns $450/mo cash flow from $2,526/mo rent with a $1,429/mo payment. Total monthly income totals $2,526/mo, and annual cash flow totals $5,397/yr on $96,795 capital. ROI tracks 25.48% on current figures, and rental yield reads 10.38% at a $291,990 purchase. Equity gained on principal adds $1,884/yr, and 5% annual appreciation supports $80,671 over five years. Five-year ROI reaches 133.96% and total cumulative return in cash sums $129,665. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,526/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has a thoughtful layout that is ideal for families. There is an owner's suite with a full bathroom and walk-in closet at the back while three additional bedrooms share a bathroom in the hall. The open floorplan is connected to the foyer, offering seamless transition between the family room, kitchen and dining room.