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% |
Investment property for sale in Kyle at Marquette Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 offers a 8.93% rental yield on a $369,990 purchase with $2,752/mo rent. Total monthly income registers $2,752/mo, and a $1,811/mo payment leaves $121/mo available for distribution. Annual cash flow reaches $1,450/yr on $122,652 to close, and return on cash invested stands at 21.09% in year one. Equity gained on principal adds $2,387/yr while 5% annual appreciation supports $102,221 over five years. Portfolio math shows five-year ROI at 110.38% and total cumulative return in cash at $135,386. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,752/mo property income against a $1,811/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-12-21 | Price change | $369,990 |
| 2024-08-20 | Price change | $367,990 |
| 2024-07-23 | Price change | $387,990 |
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
