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 Kyle at Plan Davenport Plan, 6 Creeks at Waterridge: 55ft. lots, Kyle, TX, 78640 generates $2,700/mo in rent, after a $2,413/mo payment. Total monthly income is $2,700/mo. Return on cash invested sits at 13.99% in year one, and rental yield is 6.57% on a $492,990 entry. Equity gained on principal adds $3,181/yr, while 5% annual appreciation builds toward $136,204 over five years. Five-year ROI reaches 72.34% and total cumulative return in cash sums $118,227. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-10-02 | Price change | $492,990 |
| 2025-09-04 | Listed for sale | $486,990 |
| 2025-03-22 | Listing removed | $518,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A
