The Allison Plan, Wayside, Uhland, TX, 78640 | $636/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

The Allison Plan, Wayside, Uhland, TX, 78640 | $636/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1330 sft

The Maddie Plan, Wayside, Uhland, TX, 78640

3 Bed
2 Bath
1330 sft

632 Arnold A Loop, Uhland, TX, 78640

3 Bed
2 Bath
1330 sft

594 Arnold Loop #A, Uhland, TX, 78640

3 Bed
2 Bath
1330 sft

632 Arnold B Loop, Uhland, TX, 78640

Nearby investment properties with comparable prices

3 Bed
2 Bath
1411 sft

970 Soapstone Pass, Maxwell, TX, 78656

3 Bed
2 Bath
1402 sft

3724 Axis Hill St, New Braunfels, TX, 78130

3 Bed
2 Bath
1510 sft

276 Flathead, New Braunfels, TX, 78130

2 Bed
2 Bath
1036 sft

1202 Thorpe Ln APT 605, 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 Uhland at The Allison Plan, Wayside, Uhland, TX, 78640 priced at $234,490 converts $2,304/mo rent into $636/mo cash flow after a $1,148/mo obligation. Total monthly income equals $2,304/mo, and annual cash flow totals $7,635/yr on $77,733 invested. Return on cash invested prints 29.73% in year one, and rental yield reads 11.79% against a $234,490 entry. Equity gained on principal adds $1,513/yr, while 5% annual appreciation compiles into $64,785 by year five. Five-year ROI reaches 156.77% and total cumulative return in cash sums $121,860. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,304/mo property income covering a $1,148/mo payment, not borrower’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Allison is a single-story townhome that offers 1,093 square feet of living space across 3 bedrooms and 2 bathrooms. As you enter the home, you'll find the open-concept kitchen and living space. Bedroom 1 is located near the back of the home and features a spacious bathroom with a large walk in closet. The other bedrooms and secondary bathroom sit closer to the front of the home. This home comes included with a professionally designed landscape package and a full irrigation system as well as our America's Smart Home package that offers devices such as the Qolsys IQ Panel, Video Doorbell, Alarm.com app, Honeywell Thermostat, Deako Smart Light Switch, Kwikset Smart lock, and more. Images are representative of plan and may vary as built. Contact us today and find your home at Wayside.