The Callaghan (830) Plan, Waterstone Crossing, Kyle, TX, 78640 | $27/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 Callaghan (830) Plan, Waterstone Crossing, Kyle, TX, 78640 | $27/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1954 sft

205 Ammolite Ln, Maxwell, TX, 78656

4 Bed
3 Bath
1535 sft

252 Ammolite Ln, Maxwell, TX, 78656

4 Bed
3 Bath
1802 sft

172 Ammolite Ln, Maxwell, TX, 78656

4 Bed
3 Bath
1802 sft

161 Zircon Ln, Maxwell, TX, 78656

Nearby investment properties with comparable prices

4 Bed
3 Bath
2029 sft

811 Bluegrass Pt, New Braunfels, TX, 78130

3 Bed
2 Bath
1383 sft

Arlington Plan, Trace, San Marcos, TX, 78666

3 Bed
2 Bath
1487 sft

347 Witchhazel Way, San Marcos, TX, 78666

2 Bed
2 Bath
1202 sft

Naples Plan, Blanco Vista, 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 The Callaghan (830) Plan, Waterstone Crossing, Kyle, TX, 78640 generates $2,458/mo in rent and, after a $1,673/mo payment, leaves $27/mo in cash flow. Total monthly income is $2,458/mo, and annual cash flow is $330/yr on $113,285 invested. Return on cash invested sits at 20.2% in year one, and rental yield is 8.63% on a $341,735 entry. Equity gained on principal adds $2,205/yr, while 5% annual appreciation builds toward $94,415 over five years. Five-year ROI reaches 105.63% and total cumulative return in cash sums $119,663. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,458/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

Stock up on everyone's favorites with plenty of room in the walk-in pantry. The open-concept layout and covered outdoor living space are great for entertaining. A fourth bedroom is perfect for guests or larger families.