Frey Plan, Waterstone: Classic Collection, Kyle, TX, 78640 | $33/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

Frey Plan, Waterstone: Classic Collection, Kyle, TX, 78640 | $33/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2200 sft

1306 Sunflower Ln, San Marcos, TX, 78666

4 Bed
2 Bath
1619 sft

234 Wild Plum, San Marcos, TX, 78666

4 Bed
5 Bath
3964 sft

11800 Fm 20, Kingsbury, TX, 78638

4 Bed
2 Bath
2177 sft

124 Galle Estates Circle, Kingsbury, TX, 78638

Nearby investment properties with comparable prices

3 Bed
2 Bath
1396 sft

1585 Agave Cellar, New Braunfels, TX, 78130

3 Bed
2 Bath
1396 sft

1561 Agave Cellar, New Braunfels, TX, 78130

3 Bed
2 Bath
1500 sft

2101 Meadow View Dr, San Marcos, TX, 78666

3 Bed
2 Bath
1396 sft

1529 Agave Cellar, 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 Frey Plan, Waterstone: Classic Collection, Kyle, TX, 78640 uses $101,933 cash to close to unlock $401/yr annual cash flow and $33/mo monthly cash flow. Total monthly income runs $2,220/mo, and a $1,505/mo payment keeps the spread at $33/mo. Purchase price stands at $307,490, and rental yield measures 8.66% with $2,220/mo rent. Return on cash invested shows 20.3% in year one, and 5% annual appreciation builds toward $84,954 over five years. Five-year ROI reaches 106.19% and total cumulative return in cash records $108,239. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,220/mo property income covering a $1,505/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is in a rear of the home and comes complete with an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, ideal for household members and overnight guests.