The Gage (801) Plan, Waterstone Crossing, Kyle, TX, 78640 | $186/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 Gage (801) Plan, Waterstone Crossing, Kyle, TX, 78640 | $186/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2200 sft

1306 Sunflower Ln, San Marcos, TX, 78666

3 Bed
2 Bath
1440 sft

265 Quail Ridge Dr, Kyle, TX, 78640

The Spade (802) Plan, Waterstone Crossing

3 Bed
2 Bath
1273 sft

The Spade (802) Plan, Waterstone Crossing, Kyle, TX, 78640

The Braman (810) Plan, Waterstone Crossing

3 Bed
2 Bath
1363 sft

The Braman (810) Plan, Waterstone Crossing, Kyle, TX, 78640

Nearby investment properties with comparable prices

3 Bed
2 Bath
1204 sft

Adams Plan, The Overlook at Creekside, New Braunfels, TX, 78130

3 Bed
2 Bath
1657 sft

235 Flathead, New Braunfels, TX, 78130

3 Bed
2 Bath
1657 sft

284 Flathead, New Braunfels, TX, 78130

Morrow Plan, Kyndwood : Cottage Collection

4 Bed
3 Bath
1867 sft

Morrow Plan, Kyndwood : Cottage Collection, New Braunfels, TX, 78130

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

Investment property for sale in Kyle at The Gage (801) Plan, Waterstone Crossing, Kyle, TX, 78640 offers a 9.32% rental yield on a $285,990 purchase with $2,220/mo rent. Total monthly income registers $2,220/mo, and a $1,400/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,233/yr on $94,806 to close, and return on cash invested stands at 22.26% 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 116.73% and total cumulative return in cash at $110,669. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,220/mo property income against a $1,400/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA