The Caprock Plan, Wayside, Uhland, TX, 78640 | $240/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 Caprock Plan, Wayside, Uhland, TX, 78640 | $240/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1172 sft

131 Tektite Ter, Kyle, TX, 78640

3 Bed
2 Bath
1273 sft

121 Tektite Ter, Kyle, TX, 78640

3 Bed
2 Bath
1366 sft

111 Tektite Ter, Kyle, TX, 78640

3 Bed
2 Bath
1700 sft

140 Matthews Ln, Kyle, TX, 78640

Nearby investment properties with comparable prices

3 Bed
2 Bath
1489 sft

The Caroline Plan, Watermill, Uhland, TX, 78640

3 Bed
2 Bath
1365 sft

506 Estuary Dr, Maxwell, TX, 78656

4 Bed
3 Bath
2003 sft

122 Cutleaf Cv, San Marcos, TX, 78666

3 Bed
2 Bath
1523 sft

1086 Stone Hollow, New Braunfels, TX, 78130

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 Caprock Plan, Wayside, Uhland, TX, 78640 priced at $278,490 pairs $2,220/mo rent with $240/mo cash flow after a $1,363/mo payment. Total monthly income equals $2,220/mo, and annual cash flow comes to $2,876/yr on $92,319 invested. Return on cash invested is 23.02% in year one, and rental yield stands at 9.57% on a $278,490 basis. Equity gained on principal adds $1,797/yr, and 5% annual appreciation accumulates to $76,942 by year five. Five-year ROI measures 120.77% and total cumulative return in cash reaches $111,495. For financing, Ziffy Mortgage’s DSCR program evaluates $2,220/mo property income against a $1,363/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into the Caprock floorplan at Wayside in Uhland, TX. This home offers 1,434 square feet of living space across 3 bedrooms and 2 bathrooms. Entering the home you step into the foyer where there is a coat closet and laundry room. Walking further into the home you will notice the open concept kitchen and living room. The kitchen features a large kitchen island with stainless steel appliances. Just off the kitchen you will find the 2 secondary bedrooms and full bathroom. Near the back of the home you are greeted with natural light from the windows in the living room. The main bedroom, bedroom 1, is located off the living room providing privacy. The main bedroom ensuite includes a walk-in-shower and an oversized closet. This home comes included with a professionally designed landscape package and 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.