The Hanna Plan, Wayside, Kyle, TX, 78640 | $102/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 Hanna Plan, Wayside, Kyle, TX, 78640 | $102/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1803 sft

145 Horsemint Way, San Marcos, TX, 78666

Investment Property+ 1 more

4 Bed
2 Bath
1400 sft

1030/1032 Haynes, San Marcos, TX, 78666

4 Bed
3 Bath
1749 sft

Burnet Plan, Trace, San Marcos, TX, 78666

4 Bed
2 Bath
1989 sft

212 Hazy View Ln, San Marcos, TX, 78666

Nearby investment properties with comparable prices

The Briscoe (820) Plan, Waterstone Crossing

3 Bed
2 Bath
1477 sft

The Briscoe (820) Plan, Waterstone Crossing, Kyle, TX, 78640

3 Bed
2 Bath
1604 sft

Comal Plan, Paramount, Kyle, TX, 78640

4 Bed
3 Bath
2377 sft

5530 Wilder St, New Braunfels, TX, 78132

Landmark Series - Blanton Plan, Cloud Country

3 Bed
2 Bath
1610 sft

Landmark Series - Blanton Plan, Cloud Country, 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

Rental property for sale in Kyle at The Hanna Plan, Wayside, Kyle, TX, 78640 priced at $324,990 pairs $2,413/mo rent with $102/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,413/mo, and annual cash flow comes to $1,219/yr on $107,734 invested. Return on cash invested is 21.04% in year one, and rental yield stands at 8.91% on a $324,990 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,789 by year five. Five-year ROI measures 110.12% and total cumulative return in cash reaches $118,642. For financing, Ziffy Mortgage’s DSCR program evaluates $2,413/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the thoughtfully designed Hanna floorplan at Wayside in Uhland, TX. This two-story floorplan offers 2,023 square feet, 4-bedrooms, 2.5 bathrooms and an upstairs game room. As you enter through the front door you're welcomed with a long foyer with a powder bath off to the side. Making your way down the hall, you'll find an open-concept kitchen and living area. The kitchen includes a large island with a built in undermount sink and dishwasher. Enjoy a gourmet kitchen with stainless steel appliances, walk-in pantry and white cabinets. The spacious main bedroom is also found on the first floor and connects to a bathroom that makes getting ready in the morning a dream. Featuring a double vanity sink, a walk-in shower, separate toilet room, and a walk-in closet with lots of storage space. Upstairs, you will find a huge gameroom with a large window that illuminates the space. Three more bedrooms and a full bathroom with a bathtub is also found on the second story. This home comes included with a professionally designed landscape package and a full irrigation system as well as our Home is Connected base package that offers devices such as offers devices such as the Amazon Echo Pop, a Video Doorbell, Deako Smart Light Switch, a Honeywell Thermostat, and more. Images are representative of plan and may vary as built. Contact us today and find your home at Wayside.