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% |
Investment property for sale in Kyle at The Hughes (841) Plan, Waterstone Crossing, Kyle, TX, 78640 earns $176/mo cash flow from $2,700/mo rent with a $1,738/mo payment. Total monthly income totals $2,700/mo, and annual cash flow totals $2,113/yr on $117,679 capital. ROI tracks 21.7% on current figures, and rental yield reads 9.13% at a $354,990 purchase. Equity gained on principal adds $2,291/yr, and 5% annual appreciation supports $98,077 over five years. Five-year ROI reaches 113.72% and total cumulative return in cash sums $133,820. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,700/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-27 | Price change | $354,990 |
| 2025-08-21 | Price change | $307,455 |
| 2025-08-02 | Price change | $347,455 |
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
