Mitchell Side B Plan, Villas at Kissing TreeSan MarcosTX78666
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in San Marcos at Mitchell Side B Plan, Villas at Kissing Tree, San Marcos, TX, 78666 priced at $339,473 pairs $2,606/mo rent with $192/mo cash flow after a $1,662/mo payment. Total monthly income equals $2,606/mo, and annual cash flow comes to $2,298/yr on $112,535 invested. Return on cash invested is 21.95% in year one, and rental yield stands at 9.21% on a $339,473 basis. Equity gained on principal adds $2,191/yr, and 5% annual appreciation accumulates to $93,790 by year five. Five-year ROI measures 115.01% and total cumulative return in cash reaches $129,429. For financing, Ziffy Mortgage’s DSCR program evaluates $2,606/mo property income against a $1,662/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78666, San Marcos, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 43,075 (100%) |
| Owner Occupied HU | 15,586 (36.2%) |
| Renter Occupied HU | 23,173 (53.8%) |
| Vacant Housing Units | 4,316 (10.0%) |
| Median Home Value | $338,265 |
| Average Home Value | $387,771 |
Housing Distribution
Address Breakdown
Residential
35,098
Single Family
22,235
Multi-Family
12,863
Businesses
2,306
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Brookfield Residential
Mls Name: Brookfield Residential
Mls Provider:
Mls ID: #N/A