Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Maxwell at Kitson Plan, Cotton Gateway: Cottage Collection, Maxwell, TX, 78656 generates $2,130/mo in rent and, after a $1,419/mo payment, leaves $68/mo in cash flow. Total monthly income is $2,130/mo, and annual cash flow is $818/yr on $96,132 invested. Return on cash invested sits at 20.76% in year one, and rental yield is 8.81% on a $289,990 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,119 over five years. Five-year ROI reaches 108.66% and total cumulative return in cash sums $104,461. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,130/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78656, Maxwell, TX area.
| 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 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
52
Date | Event | Price |
|---|---|---|
| 2025-09-08 | Listed for sale | $289,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
