The Beacon Plan, Opal Meadows, Kyle, TX, 78640 | $75/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 Beacon Plan, Opal Meadows, Kyle, TX, 78640 | $75/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2114 sft

Asherton Plan, Veramendi, New Braunfels, TX, 78132

3 Bed
2 Bath
2221 sft

381 Hessen Way, New Braunfels, TX, 78132

Currently Rented+ 1 more

4 Bed
3 Bath
2847 sft

Jester Plan, Veramendi, New Braunfels, TX, 78130

3 Bed
3 Bath
2299 sft

472 MISSION HILL RUN, New Braunfels, TX, 78132

Nearby investment properties with comparable prices

4 Bed
2 Bath
2055 sft

Plan Amberley Plan, La Cima: 50ft. lots, San Marcos, TX, 78666

4 Bed
2 Bath
1973 sft

Plan Kahlo Plan, La Cima: 50ft. lots, San Marcos, TX, 78666

Plan Merrivale Plan, Veramendi: 40ft. lots - Rear Entry

3 Bed
3 Bath
2098 sft

Plan Merrivale Plan, Veramendi: 40ft. lots - Rear Entry, New Braunfels, TX, 78132

Plan Warrenton Plan, Veramendi: 40ft. Rear Entry - (A)

3 Bed
3 Bath
2349 sft

Plan Warrenton Plan, Veramendi: 40ft. Rear Entry - (A), New Braunfels, TX, 78132

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

Investment property for sale in Kyle at The Beacon Plan, Opal Meadows, Kyle, TX, 78640 listed at $430,990 pairs $3,139/mo rent with a $2,109/mo payment to leave $75/mo cash flow. Total monthly income runs $3,139/mo, and annual cash flow reaches $896/yr on $142,873 cash to close. Return on cash invested measures 20.54% in year one, and rental yield registers 8.74% at a $430,990 basis. Equity gained on principal adds $2,781/yr, and annual property appreciation at 5% supports $119,075 by year five. Five-year ROI tracks 107.42% and total cumulative return in cash totals $153,469. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,139/mo property income relative to a $2,109/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

With a home office, flex space, and an upstairs game room, this home has a spot for everyone. Throw open the sliding door to the covered patio and utilize the prep pantry for hosting holidays and game nights.