The Gage (801) Plan, Waterstone Crossing,Kyle,TX,78640

Investment Highlights

Investment property for sale in Kyle at The Gage (801) Plan, Waterstone Crossing, Kyle, TX, 78640 offers a 9.21% rental yield on a $285,990 purchase with $2,194/mo rent. Total monthly income registers $2,194/mo, and a $1,400/mo payment leaves $160/mo available for distribution. Annual cash flow reaches $1,921/yr on $94,806 to close, and return on cash invested stands at 21.93% in year one. Equity gained on principal adds $1,845/yr while 5% annual appreciation supports $79,014 over five years. Portfolio math shows five-year ROI at 114.97% and total cumulative return in cash at $109,001. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,194/mo property income against a $1,400/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.