The Revere Plan, Opal Meadows, Kyle, TX, 78640 | $437/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 Revere Plan, Opal Meadows, Kyle, TX, 78640 | $437/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3059 sft

Avalon Plan, La Cima, San Marcos, TX, 78666

Plan Corby Plan, Gruene Villages: 40ft Lots - New Phase

3 Bed
2 Bath
1584 sft

Plan Corby Plan, Gruene Villages: 40ft Lots - New Phase, New Braunfels, TX, 78130

3 Bed
2 Bath
1584 sft

Plan Corby Plan, Gruene Villages: 40ft. lots, New Braunfels, TX, 78130

3 Bed
2 Bath
1639 sft

2873 OAK BRANCH RDG, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

4 Bed
4 Bath
3195 sft

5504 Paschal Park, New Braunfels, TX, 78132

4 Bed
4 Bath
2573 sft

Plan Surrey Plan, La Cima: 50ft. lots, Ji7qv2 San Marcos, TX, 78666

4 Bed
4 Bath
2573 sft

Plan Surrey Plan, La Cima: 50ft. lots, San Marcos, TX, 78666

4 Bed
3 Bath
2498 sft

Plan Newport Plan, La Cima: 50ft. lots, San Marcos, TX, 78666

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 Kyle at The Revere Plan, Opal Meadows, Kyle, TX, 78640 with 5% annual appreciation on a $449,990 basis while $3,636/mo rent supports operations. Total monthly income totals $3,636/mo and a $2,202/mo payment preserves $437/mo for cash returns. Annual cash flow comes to $5,238/yr on $149,172 deployed, and return on cash invested reaches 23.42% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,324 alongside rental yield of 9.7%. Five-year ROI measures 122.88% and total cumulative return in cash totals $183,303.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,636/mo property income versus a $2,202/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Unwind in the Revere's primary suite or private study, while the kids enjoy the media and extended game rooms upstairs. A fifth bedroom downstairs is perfect for guests. Find lots of extra storage in the garage.