The Wilson Plan, Whisper, San Marcos, TX, 78666 | $1,643/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 Plan, Whisper, San Marcos, TX, 78666 | $1,643/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2567 sft

3144 BARKER CYPRESS, New Braunfels, TX, 78130

4 Bed
3 Bath
2900 sft

2034 WIND CHIME WAY, New Braunfels, TX, 78130

4 Bed
3 Bath
2443 sft

334 Bodensee Place, New Braunfels, TX, 78130

3 Bed
2 Bath
1995 sft

3048 Pike Dr, New Braunfels, TX, 78132

Nearby investment properties with comparable prices

3 Bed
2 Bath
1707 sft

1102 Girard St, San Marcos, TX, 78666

3 Bed
2 Bath
1372 sft

912 Petmecky Ln, San Marcos, TX, 78666

3 Bed
2 Bath
1764 sft

2734 Oak Hvn, San Marcos, TX, 78666

3 Bed
2 Bath
1743 sft

224 Alpine Lakes, 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 San Marcos at The Wilson Plan, Whisper, San Marcos, TX, 78666 listed at $399,900 pairs $4,486/mo rent with a $1,957/mo payment to leave $1,643/mo cash flow. Total monthly income runs $4,486/mo, and annual cash flow reaches $19,711/yr on $132,567 cash to close. Return on cash invested measures 34.78% in year one, and rental yield registers 13.46% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 183.8% and total cumulative return in cash totals $243,656. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,486/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Wilson is a beautiful two story home offering an impressive 2,576 sq. ft. of living space. This 4 bedroom, 3 bathroom home features a secondary bedroom and full bathroom downstairs. As you walk through the long foyer to the open layout of the home. You will find the large kitchen is open to the spacious family room and dining area. The kitchen features granite countertops, tile backsplash, stainless steel appliances and a large kitchen island. The main bedroom, bedroom 1, is located downstairs and features a large walk in shower and huge walk in closet. Upstairs you will find a large gameroom along with the secondary bedrooms and another full bathroom. The Wilson comes with a professionally landscaped and irrigated yard complete with a large covered patio. This home includes our HOME IS CONNECTED base package which includes the Alexa Voice control, Front Door Bell, Front Door Deadbolt Lock, Home Hub, Light Switch, and Thermostat.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78666, San Marcos, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	43,075 (100%)
Owner Occupied HU	15,586 (36.2%)
Renter Occupied HU	23,173 (53.8%)
Vacant Housing Units	4,316 (10.0%)
Median Home Value	$338,265
Average Home Value	$387,771