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 Hughes (841) Plan, Waterstone Crossing, Kyle, TX, 78640 offers $2,596/mo rent that, after a $1,738/mo payment, leaves $72/mo cash flow. Total monthly income is $2,596/mo, and annual cash flow is $865/yr on $117,679 cash. Return on cash invested measures 20.64% in year one, and rental yield stands at 8.78% at a $354,990 entry. Equity gained on principal adds $2,291/yr while 5% annual appreciation compounds into $98,077 by year five. Five-year ROI records 108.03% and total cumulative return in cash reaches $127,124. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,596/mo property income versus a $1,738/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 |
|---|---|---|
| 2025-08-27 | 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
