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 Spade (802) Plan, Waterstone Crossing, Kyle, TX, 78640 offers $2,220/mo rent that, after a $1,454/mo payment, leaves $108/mo cash flow. Total monthly income is $2,220/mo, and annual cash flow is $1,292/yr on $98,452 cash. Return on cash invested measures 21.22% in year one, and rental yield stands at 8.97% at a $296,990 entry. Equity gained on principal adds $1,916/yr while 5% annual appreciation compounds into $82,053 by year five. Five-year ROI records 111.1% and total cumulative return in cash reaches $109,383. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,220/mo property income versus a $1,454/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 |
|---|---|---|
| 2025-09-27 | Price change | $296,990 |
| 2025-09-26 | Price change | $263,790 |
| 2025-09-22 | Price change | $296,990 |
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
