The Perry Plan, Durango, Mustang Ridge, TX, 78610 | $549/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 Perry Plan, Durango, Mustang Ridge, TX, 78610 | $549/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2592 sft

2411 Rohde Rd, Niederwald, TX, 78640

5 Bed
3 Bath
3063 sft

598 Sweet Gum Dr, Kyle, TX, 78640

Claiborne Plan, Waterstone : Highlands Collections

5 Bed
3 Bath
2936 sft

Claiborne Plan, Waterstone : Highlands Collections, Kyle, TX, 78640

4 Bed
5 Bath
3236 sft

702 Old Settlers Dr, San Marcos, TX, 78666

Nearby investment properties with comparable prices

4 Bed
3 Bath
2353 sft

502 Tailwind Dr, Kyle, TX, 78640

4 Bed
2 Bath
1772 sft

320 Yosemite Dr, Kyle, TX, 78666

4 Bed
2 Bath
1772 sft

260 Yosemite Dr, Kyle, TX, 78640

4 Bed
3 Bath
2499 sft

153 Rodney Boat Rd, Kyle, TX, 78640

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 Mustang Ridge at The Perry Plan, Durango, Mustang Ridge, TX, 78610 generates $3,166/mo in rent and, after a $1,801/mo payment, leaves $549/mo in cash flow. Total monthly income is $3,166/mo, and annual cash flow is $6,591/yr on $121,989 invested. Return on cash invested sits at 25.31% in year one, and rental yield is 10.32% on a $367,990 entry. Equity gained on principal adds $2,375/yr, while 5% annual appreciation builds toward $101,669 over five years. Five-year ROI reaches 133.04% and total cumulative return in cash sums $162,298. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,166/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Perry is a two-story floor plan offering 2,542 sq. ft. of living space across 4 bedroom, 2.5 bathrooms, a study, and a game room. Walk through the long entry into the perfect kitchen. The kitchen features granite countertops, stainless steel appliances and a large kitchen island. The kitchen is overlooking the dining area and the living room. The study is downstairs along with the main bedroom, bedroom 1. The main bedroom offers an ensuite with a walk in shower and two large walk in closets. Upstairs you will find three secondary bedrooms, a full bathroom along with a game room. 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 Durango.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78610, Buda, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,316 (100%)
Owner Occupied HU	15,004 (73.9%)
Renter Occupied HU	4,422 (21.8%)
Vacant Housing Units	890 ( 4.4%)
Median Home Value	$422,703
Average Home Value	$485,676