Kitson Plan, Randolph Crossing: Cottage Collection, Converse, TX, 78109 | $398/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

Kitson Plan, Randolph Crossing: Cottage Collection, Converse, TX, 78109 | $398/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1402 sft

2218 Collins Aly, Converse, TX, 78109

3 Bed
2 Bath
1411 sft

2206 Collins Aly, Converse, TX, 78109

3 Bed
2 Bath
1266 sft

2214 Collins Aly, Converse, TX, 78109

3 Bed
2 Bath
1266 sft

2230 Collins Aly, Converse, TX, 78109

Nearby investment properties with comparable prices

3 Bed
2 Bath
1402 sft

14816 Onyx Place, San Antonio, TX, 78223

3 Bed
2 Bath
1402 sft

9218 Campbell Way, San Antonio, TX, 78211

3 Bed
2 Bath
1354 sft

7402 Bismarck Sapphire, San Antonio, TX, 78263

Sentosa Plan, Somerset Meadows : Cottage Collection

4 Bed
2 Bath
1575 sft

Sentosa Plan, Somerset Meadows : Cottage Collection, San Antonio, TX, 78211

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 Converse at Kitson Plan, Randolph Crossing: Cottage Collection, Converse, TX, 78109 earns $398/mo cash flow from $2,027/mo rent with a $1,121/mo payment. Total monthly income totals $2,027/mo, and annual cash flow totals $4,781/yr on $75,913 capital. ROI tracks 26.21% on current figures, and rental yield reads 10.62% at a $228,999 purchase. Equity gained on principal adds $1,478/yr, and 5% annual appreciation supports $63,268 over five years. Five-year ROI reaches 137.85% and total cumulative return in cash sums $104,644. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,027/mo property income instead of your personal income.

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 during gatherings. 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 along the side of the home, which are comfortable spaces for household members and overnight guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78109, Converse, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,515 (100%)
Owner Occupied HU	18,732 (73.4%)
Renter Occupied HU	4,973 (19.5%)
Vacant Housing Units	1,810 ( 7.1%)
Median Home Value	$287,942
Average Home Value	$312,137