The Wilson II Plan, Brooks Ranch, Kyle, TX, 78640 | $20/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 Wilson II Plan, Brooks Ranch, Kyle, TX, 78640 | $20/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2420 sft

316 Hulda Trail, New Braunfels, TX, 78130

3 Bed
3 Bath
2099 sft

1855 Tornillo, New Braunfels, TX, 78132

4 Bed
3 Bath
2468 sft

108 Scarborough Way, San Marcos, TX, 78666

4 Bed
4 Bath
2518 sft

5717 Huron, New Braunfels, TX, 78130

Nearby investment properties with comparable prices

4 Bed
3 Bath
2529 sft

Sealy Plan, Overlook at Creekside, New Braunfels, TX, 78130

4 Bed
3 Bath
2302 sft

5549 Paschal Park, New Braunfels, TX, 78132

4 Bed
4 Bath
2331 sft

2071 COWAN DR, New Braunfels, TX, 78132

5 Bed
4 Bath
2744 sft

776 Windflower, 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 Kyle at The Wilson II Plan, Brooks Ranch, Kyle, TX, 78640 listed at $428,990 pairs $3,071/mo rent with a $2,100/mo payment to leave $20/mo cash flow. Total monthly income runs $3,071/mo, and annual cash flow reaches $241/yr on $142,210 cash to close. Return on cash invested measures 20.08% in year one, and rental yield registers 8.59% at a $428,990 basis. Equity gained on principal adds $2,768/yr, and annual property appreciation at 5% supports $118,522 by year five. Five-year ROI tracks 104.99% and total cumulative return in cash totals $149,301. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,071/mo property income relative to a $2,100/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover where luxury meets affordability inside the Wilson II floorplan at our Brooks Ranch community in Kyle, TX. With soaring ceilings and stunning features, the Wilson II is sure to impress. Inside this 2-story, 4 bedroom, 3 bathroom home, you'll find 2,588 square feet of living space. As you enter the home, one of the first things you'll notice is the spacious kitchen and living area. The kitchen includes Silestone countertops with white decorative tile backsplash and stainless steel appliances with a gas stove. The large kitchen island is inviting and offers plenty of room for meal prep and entertaining. The living area features impressively tall ceilings and windows that let in tons of natural light. The main bedroom is located on the first floor directly across the living room and features an adjoined bathroom with a walk-in shower, double vanity sink, and large walk-in closet. One other bedroom and full bathroom is located on the first floor near the front of the home. As you walk upstairs, you'll first come across the upstairs loft that is open to below. You'll then discover two more bedrooms and a full bathroom with a shower and bathtub. The entire upstairs is carpeted and each bedroom includes a closet. 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