The Davis Plan, Wayside, Vii6o1 Uhland, TX, 78640 | $204/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1575 sft

1436 Breanna Ln, Kyle, TX, 78640

3 Bed
2 Bath
1425 sft

132 Onyx Lake Dr, Kyle, TX, 78640

2 Bed
3 Bath
1130 sft

The Robin Plan, Bollinger, Maxwell, TX, 78656

3 Bed
1 Bath
816 sft

320 Regina Dr, Buda, TX, 78610

Nearby investment properties with comparable prices

3 Bed
2 Bath
1156 sft

244 Garcia St, Buda, TX, 78610

Newlin Plan, Cotton Gateway : Watermill Collection

3 Bed
2 Bath
1474 sft

Newlin Plan, Cotton Gateway : Watermill Collection, Maxwell, TX, 78656

3 Bed
2 Bath
1280 sft

362 Bull Lake Cir, Buda, TX, 78610

2 Bed
2 Bath
1014 sft

185 Celosia Loop, Kyle, TX, 78640

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 Vii6o1 Uhland at The Davis Plan, Wayside, Vii6o1 Uhland, TX, 78640 priced at $283,490 converts $2,220/mo rent into $204/mo cash flow after a $1,388/mo obligation. Total monthly income equals $2,220/mo, and annual cash flow totals $2,443/yr on $93,977 invested. Return on cash invested prints 22.51% in year one, and rental yield reads 9.4% against a $283,490 entry. Equity gained on principal adds $1,829/yr, while 5% annual appreciation compiles into $78,323 by year five. Five-year ROI reaches 118.01% and total cumulative return in cash sums $110,904. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,388/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA