The Estero Plan, Wayside, Z3r0rp Uhland, TX, 78640 | $223/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1373 sft

118 Salas Dr, San Marcos, TX, 78666

2 Bed
2 Bath
1001 sft

4802 S Congress Ave #507, Austin, TX, 78745

2 Bed
2 Bath
1001 sft

4802 S Congress Ave #118, Austin, TX, 78745

2 Bed
2 Bath
1080 sft

4309 Hank Ave #1, Austin, TX, 78745

Nearby investment properties with comparable prices

Ridgeland Plan, Waterstone : Stonehill Collection

3 Bed
3 Bath
1427 sft

Ridgeland Plan, Waterstone : Stonehill Collection, Kyle, TX, 78640

3 Bed
2 Bath
1380 sft

211 Summerside Ave, Lockhart, TX, 78644

4 Bed
2 Bath
1848 sft

6815 Suena Dr, Austin, TX, 78741

3 Bed
2 Bath
1295 sft

1541 Twin Cv, 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 Z3r0rp Uhland at The Estero Plan, Wayside, Z3r0rp Uhland, TX, 78640 offers $2,310/mo rent that, after a $1,436/mo payment, leaves $223/mo cash flow. Total monthly income is $2,310/mo, and annual cash flow is $2,681/yr on $97,292 cash. Return on cash invested measures 22.66% in year one, and rental yield stands at 9.44% at a $293,490 entry. Equity gained on principal adds $1,894/yr while 5% annual appreciation compounds into $81,086 by year five. Five-year ROI records 118.86% and total cumulative return in cash reaches $115,640. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,310/mo property income versus a $1,436/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA