Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Kyle at The Frontier Plan, Opal Meadows, Kyle, TX, 78640 offers $3,364/mo rent that, after a $2,233/mo payment, leaves $120/mo cash flow. Total monthly income is $3,364/mo, and annual cash flow is $1,438/yr on $151,224 cash. Return on cash invested measures 20.86% in year one, and rental yield stands at 8.85% at a $456,180 entry. Equity gained on principal adds $2,944/yr while 5% annual appreciation compounds into $126,034 by year five. Five-year ROI records 109.15% and total cumulative return in cash reaches $165,062. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,364/mo property income versus a $2,233/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-29 | Price change | $456,180 |
| 2025-09-27 | Price change | $428,780 |
| 2025-09-26 | Price change | $453,780 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
