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 The Burnett (825) Plan, Waterstone Crossing, Kyle, TX, 78640 priced at $329,990 converts $2,334/mo rent into after a $1,615/mo obligation. Total monthly income equals $2,334/mo. Return on cash invested prints 19.77% in year one, and rental yield reads 8.49% against a $329,990 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,170 by year five. Five-year ROI reaches 103.33% and total cumulative return in cash sums $113,035. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,334/mo property income covering a $1,615/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-02 | Price change | $329,990 |
| 2025-06-19 | Price change | $327,990 |
| 2025-05-21 | Price change | $337,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
