The Diana Plan, Southgrove, Kyle, TX, 78640 | $45/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 Diana Plan, Southgrove, Kyle, TX, 78640 | $45/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2891 sft

125 River Rise Rd, Kyle, TX, 78640

4 Bed
2 Bath
1788 sft

227 LAS LOMAS, San Marcos, TX, 78666

3 Bed
2 Bath
1499 sft

427 Wilshire Rd, San Marcos, TX, 78666

Investment Property+ 1 more

4 Bed
3 Bath
1770 sft

306 Juarez St, San Marcos, TX, 78666

Nearby investment properties with comparable prices

3 Bed
2 Bath
1512 sft

472 Tailwind Dr, Kyle, TX, 78640

3 Bed
2 Bath
1595 sft

The Caden Plan, Talavera, Kyle, TX, 78640

4 Bed
2 Bath
1853 sft

174 Kickapoo Ln, Kyle, TX, 78640

5 Bed
2 Bath
1812 sft

The Carson Plan, Talavera, 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 Kyle at The Diana Plan, Southgrove, Kyle, TX, 78640 priced at $319,990 converts $2,320/mo rent into $45/mo cash flow after a $1,566/mo obligation. Total monthly income equals $2,320/mo, and annual cash flow totals $536/yr on $106,077 invested. Return on cash invested prints 20.41% in year one, and rental yield reads 8.7% against a $319,990 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation compiles into $88,407 by year five. Five-year ROI reaches 106.76% and total cumulative return in cash sums $113,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,320/mo property income covering a $1,566/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the Diana at Southgrove in Kyle, TX. This home offers 1,535 square feet of living space across 3 bedrooms, 2 bathrooms, and a 2-car garage. As you enter the long foyer you walk into the spacious family room open to the kitchen and dining area. The kitchen features quartz or Silestone countertops, stainless steel appliances, recessed lighting, and a kitchen island. The secondary bedrooms are located off the dining area and include carpeted floors and a closet in each. The private main bedroom, bedroom 1, is located off the kitchen and includes a huge walk-in closet and walk-in shower. This home comes included with a professionally designed landscape package and a full irrigation system as well as 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 Southgrove.