The Charlotte Plan, Marigold, Uhland, TX, 78640 | $287/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1266 sft

596 Whoopers Loop, Uhland, TX, 78640

2 Bed
2 Bath
913 sft

7103 Treasure Cv #B, Austin, TX, 78745

4 Bed
3 Bath
1535 sft

214 Kyanite Dr, Maxwell, TX, 78666

3 Bed
2 Bath
1380 sft

3703 Moon Hill Rd, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

3 Bed
2 Bath
1213 sft

204 Pink Footed Pass, Uhland, TX, 78640

3 Bed
2 Bath
1266 sft

220 Trestle Tree #112, San Marcos, TX, 78666

3 Bed
2 Bath
1200 sft

175 Kyanite Dr, Maxwell, TX, 78656

Chappell Plan, Sunset Oaks : Stonehill Collection

3 Bed
2 Bath
1200 sft

Chappell Plan, Sunset Oaks : Stonehill Collection, Maxwell, TX, 78656

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 Charlotte Plan, Marigold, Uhland, TX, 78640 generates $2,054/mo in rent and, after a $1,216/mo payment, leaves $287/mo in cash flow. Total monthly income is $2,054/mo, and annual cash flow is $3,446/yr on $82,374 invested. Return on cash invested sits at 24.09% in year one, and rental yield is 9.92% on a $248,490 entry. Equity gained on principal adds $1,603/yr, while 5% annual appreciation builds toward $68,653 over five years. Five-year ROI reaches 126.52% and total cumulative return in cash sums $104,224. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,054/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA