Enclave - Cayman Plan, Opal Ranch, Kyle, TX, 78640 | 7.71% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Enclave - Cayman Plan, Opal Ranch, Kyle, TX, 78640 | 7.71% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3352 sft

517 Banff Dr, Kyle, TX, 78640

4 Bed
3 Bath
2454 sft

516 Banff Dr, Kyle, TX, 78640

5 Bed
4 Bath
3174 sft

541 Banff Dr, Kyle, TX, 78640

5 Bed
4 Bath
3158 sft

528 Banff Dr, Kyle, TX, 78640

Nearby investment properties with comparable prices

4 Bed
4 Bath
2280 sft

3575 Starbright Drive, New Braunfels, TX, 78130

4 Bed
2 Bath
2344 sft

101 Sierra Ridge Dr, San Marcos, TX, 78666

3 Bed
2 Bath
1955 sft

The Allen (840) Plan, Lark Canyon, New Braunfels, TX, 78132

3 Bed
3 Bath
2176 sft

2264 Meadow Way, New Braunfels, TX, 78132

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

Total monthly income equals $2,700/mo. Return on cash invested is 17.44% in year one, and rental yield stands at 7.71% on a $419,990 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,035 by year five. Five-year ROI measures 90.82% and total cumulative return in cash reaches $126,448. For financing, Ziffy Mortgage’s DSCR program evaluates $2,700/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Your new home in Kyle, TX, awaits in Opal Ranch, a community that stands out with its new construction homes designed to cater to every lifestyle. Each new house boasts contemporary layouts and features, ensuring unparalleled comfort and style. Located in the Austin area, residents will find themselves near the electrifying city of Kyle, surrounded by dynamic energy and endless possibilities. For those seeking adventure and natural beauty, Opal Ranch is in close proximity to an array of city parks, including Gregg-Clarke Park, Heroes Memorial Park, and Waterleaf Park. The parks and facilities in Kyle, TX, do not fall short when it comes to the open spaces, trails, and water features, which help create the perfect setting for outdoor exploration and endless excitement. Students will have the privilege of attending Hays ISD, setting the stage for an exceptional educational journey. Prepare to embark on a thrilling adventure and explore our new homes for sale in the Austin area.