The Diana Plan, Wayside, Uhland, TX, 78640 | $41/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

4 Bed
2 Bath
1572 sft

307 Wild Goose Dr, Luling, TX, 78648

Montour Plan, Plum Creek North : Stonehill Collection

3 Bed
2 Bath
1230 sft

Montour Plan, Plum Creek North : Stonehill Collection, Kyle, TX, 78640

3 Bed
2 Bath
1230 sft

189 Bugbee, Kyle, TX, 78640

4 Bed
2 Bath
1850 sft

575 Whoopers Loop, Uhland, 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 Uhland at The Diana Plan, Wayside, Uhland, TX, 78640 priced at $306,490 pairs $2,220/mo rent with $41/mo cash flow after a $1,500/mo payment. Total monthly income equals $2,220/mo, and annual cash flow comes to $487/yr on $101,601 invested. Return on cash invested is 20.39% in year one, and rental yield stands at 8.69% on a $306,490 basis. Equity gained on principal adds $1,978/yr, and 5% annual appreciation accumulates to $84,678 by year five. Five-year ROI measures 106.64% and total cumulative return in cash reaches $108,345. For financing, Ziffy Mortgage’s DSCR program evaluates $2,220/mo property income against a $1,500/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA