The Kemah Plan, Hartland Ranch, Lockhart, TX, 78644 | $120/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 Kemah Plan, Hartland Ranch, Lockhart, TX, 78644 | $120/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2297 sft

5720 Emmett St, New Braunfels, TX, 78130

5 Bed
4 Bath
2662 sft

157 Werner Dr, San Marcos, TX, 78666

5 Bed
3 Bath
2938 sft

3035 Mustang Meadow, Seguin, TX, 78155

5 Bed
4 Bath
3380 sft

3057 Saddlehorn, Seguin, TX, 78155

Nearby investment properties with comparable prices

4 Bed
4 Bath
2940 sft

Capri Plan, Sunflower Ridge, New Braunfels, TX, 78130

3 Bed
3 Bath
2308 sft

Stream View Plan, Weltner Farms 50's, New Braunfels, TX, 78130

4 Bed
2 Bath
2076 sft

5536 Paschal Park, New Braunfels, TX, 78132

3 Bed
2 Bath
2141 sft

322 Bodensee Pl, 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 Lockhart at The Kemah Plan, Hartland Ranch, Lockhart, TX, 78644 earns $120/mo cash flow from $3,000/mo rent with a $1,982/mo payment. Total monthly income totals $3,000/mo, and annual cash flow totals $1,443/yr on $134,254 capital. ROI tracks 20.98% on current figures, and rental yield reads 8.89% at a $404,990 purchase. Equity gained on principal adds $2,613/yr, and 5% annual appreciation supports $111,891 over five years. Five-year ROI reaches 109.84% and total cumulative return in cash sums $147,466. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,000/mo property income instead of your personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing the Kemah, our largest floorplan available at Hartland Ranch in Lockhart, Texas. This two-story new home includes 4 bedrooms, 3 bathrooms, a study and gameroom within 2,762 square feet of comfortable living space. The Kemah is available in 2 farmhouse exterior elevations as well as multiple exterior color schemes and a 2 or 3 car garage option. Enter the home from the covered front porch and step into the foyer. The grand staircase with windows is sure to stand out and make a good first impression of this new home. The study is located off the foyer and is a great space for your home office. The heart of the home is the open concept living space. With plenty of space to entertain, the kitchen, dining, and family room is sure to be the place youll make lasting memories. The kitchen features an oversized island with undermount sink, quartz countertops, decorative tile backsplash, a walk-in pantry closet with extra storage space, stainless-steel appliances and 36 upper cabinets. The oversized primary bedroom ensuite is conveniently located downstairs. Stretch out and relax at the end of your day in this spacious and private ensuite. The primary bathroom features a 5 walk in shower, raised cultured marble vanity with double sinks and toilet area with a separate door. There are also his and hers walk in closets attached to the bathroom. Youll have plenty of space for all your accessories and prized possessions in these closets. A secondary bedroom and full bathro

Neighborhood Data

Neighborhood data shown for ZIP Code: 78644, Lockhart, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,724 (100%)
Owner Occupied HU	5,615 (64.4%)
Renter Occupied HU	2,384 (27.3%)
Vacant Housing Units	725 ( 8.3%)
Median Home Value	$234,543
Average Home Value	$282,891