Idlewood Plan, Cotton Gateway: Cottage Collection, Maxwell, TX, 78656 | $481/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

Idlewood Plan, Cotton Gateway: Cottage Collection, Maxwell, TX, 78656 | $481/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Newlin Plan, Cotton Gateway : Watermill Collection

3 Bed
2 Bath
1474 sft

Newlin Plan, Cotton Gateway : Watermill Collection, Maxwell, TX, 78656

Kitson Plan, Cotton Gateway : Cottage Collection

3 Bed
2 Bath
1402 sft

Kitson Plan, Cotton Gateway : Cottage Collection, Maxwell, TX, 78656

Beckman Plan, Cotton Gateway : Watermill Collection

3 Bed
2 Bath
1260 sft

Beckman Plan, Cotton Gateway : Watermill Collection, Maxwell, TX, 78656

Oakridge Plan, Cotton Gateway : Cottage Collection

3 Bed
2 Bath
1266 sft

Oakridge Plan, Cotton Gateway : Cottage Collection, Maxwell, TX, 78656

Nearby investment properties with comparable prices

4 Bed
2 Bath
1600 sft

161 Bronco Ridge, New Braunfels, TX, 78130

3 Bed
2 Bath
1402 sft

3641 Swift Fox Road, New Braunfels, TX, 78130

3 Bed
2 Bath
1474 sft

3179 Dispatch Dr, New Braunfels, TX, 78130

3 Bed
2 Bath
1402 sft

1601 Pile Trail, 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

Rental property for sale in Maxwell at Idlewood Plan, Cotton Gateway: Cottage Collection, Maxwell, TX, 78656 offers $2,130/mo rent that, after a $1,135/mo payment, leaves $481/mo cash flow. Total monthly income is $2,130/mo, and annual cash flow is $5,769/yr on $76,905 cash. Return on cash invested measures 27.41% in year one, and rental yield stands at 11.02% at a $231,990 entry. Equity gained on principal adds $1,497/yr while 5% annual appreciation compounds into $64,095 by year five. Five-year ROI records 144.3% and total cumulative return in cash reaches $110,971. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,130/mo property income versus a $1,135/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining, along with access to an outdoor space. An owner's suite enjoys a private location in a rear corner of the home, complemented by 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.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78656, Maxwell, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,312 (100%)
Owner Occupied HU	1,747 (75.6%)
Renter Occupied HU	430 (18.6%)
Vacant Housing Units	135 ( 5.8%)
Median Home Value	$289,295
Average Home Value	$288,452