Pierson Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 | $235/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

Pierson Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 | $235/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rosso Plan, Navarro Ranch : Brookstone II Collection

4 Bed
3 Bath
2372 sft

Rosso Plan, Navarro Ranch : Brookstone II Collection, Seguin, TX, 78155

4 Bed
3 Bath
2302 sft

2946 Daisy Mdw, New Braunfels, TX, 78130

3 Bed
2 Bath
1700 sft

818 Northstar Loop, New Braunfels, TX, 78130

5 Bed
3 Bath
2344 sft

761 TOMAH DR, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

4 Bed
2 Bath
1732 sft

108 RAYMONDVILLE PATH, San Marcos, TX, 78666

3 Bed
3 Bath
1834 sft

1225 Soapstone Pass, San Marcos, TX, 78666

3 Bed
2 Bath
1601 sft

147 Mayacama Loop, San Marcos, TX, 78666

3 Bed
2 Bath
1601 sft

171 Mayacama Loop, San Marcos, TX, 78666

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 Kyle at Pierson Plan, Waterstone: Highlands Collections, Kyle, TX, 78640 generates $2,510/mo in rent and, after a $1,566/mo payment, leaves $235/mo in cash flow. Total monthly income is $2,510/mo, and annual cash flow is $2,816/yr on $106,077 invested. Return on cash invested sits at 22.56% in year one, and rental yield is 9.41% on a $319,990 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,407 over five years. Five-year ROI reaches 118.3% and total cumulative return in cash sums $125,484. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,510/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has everything families need to live in comfort. The open concept living area features a modern kitchen, dining area and a large family room, with a partially covered patio to accommodate outdoor entertaining. The home offers four bedrooms in total, including the owner's suite with a full bathroom and walk-in closet.