Duff Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $368/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

Duff Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 | $368/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
- sft

10700 FM 306, Canyon Lake, TX, 78132

4 Bed
3 Bath
1717 sft

303 Parkside Dr, San Marcos, TX, 78666

2 Bed
3 Bath
1881 sft

121 Dreaming Plum Ln, San Marcos, TX, 78666

3 Bed
3 Bath
2461 sft

805 Summerwood, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

3 Bed
2 Bath
1253 sft

The Ashburn Plan, Trace, San Marcos, TX, 78666

4 Bed
3 Bath
2029 sft

Coolidge Plan, Meadows at Clear Springs, New Braunfels, TX, 78130

Navarre Plan, Navarro Ranch : Coastline Collection

4 Bed
3 Bath
2210 sft

Navarre Plan, Navarro Ranch : Coastline Collection, Seguin, TX, 78155

3 Bed
3 Bath
2368 sft

231 IBIS FALLS DR, New Braunfels, TX, 78130

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 Duff Plan, Waterstone: Claremont Collection, Kyle, TX, 78640 with 5% annual appreciation on a $311,990 basis while $2,587/mo rent supports operations. Total monthly income totals $2,587/mo and a $1,527/mo payment preserves $368/mo for cash returns. Annual cash flow comes to $4,421/yr on $103,425 deployed, and return on cash invested reaches 24.18% in year one. Equity gained on principal adds $2,013/yr, and five-year appreciation sums $86,197 alongside rental yield of 9.95%. Five-year ROI measures 127% and total cumulative return in cash totals $131,348.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,587/mo property income versus a $1,527/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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 who need space. There is a bedroom suite by the front door with a bathroom and walk-in closet, as well as an owner's suite in the back of the home. Two bedrooms share a bathroom in the hall and the open living area is adjacent with a kitchen, dining room, family room and a back patio.