Willow Plan, Sage Hollow, Kyle, TX, 78640 | $267/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

Willow Plan, Sage Hollow, Kyle, TX, 78640 | $267/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1812 sft

1359 Four Winds Dr, Canyon Lake, TX, 78133

3 Bed
3 Bath
2172 sft

517 Coyote Creek Way, Kyle, TX, 78640

4 Bed
3 Bath
3781 sft

2027 Club Xing, New Braunfels, TX, 78130

2 Bed
2 Bath
2434 sft

831 Hill Top, Canyon Lake, TX, 78133

Nearby investment properties with comparable prices

4 Bed
3 Bath
2340 sft

Willow Plan, Sage Hollow, Kyle, TX, 78640

4 Bed
3 Bath
2302 sft

5517 Paschal Park, New Braunfels, TX, 78132

3 Bed
2 Bath
1680 sft

923 Kroesche Ln, New Braunfels, TX, 78130

3 Bed
2 Bath
1710 sft

1011 Kinzig Dr, 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

Rental property for sale in Kyle at Willow Plan, Sage Hollow, Kyle, TX, 78640 priced at $378,999 converts $2,962/mo rent into $267/mo cash flow after a $1,855/mo obligation. Total monthly income equals $2,962/mo, and annual cash flow totals $3,203/yr on $125,638 invested. Return on cash invested prints 22.46% in year one, and rental yield reads 9.38% against a $378,999 entry. Equity gained on principal adds $2,446/yr, while 5% annual appreciation compiles into $104,710 by year five. Five-year ROI reaches 117.72% and total cumulative return in cash sums $147,898. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,962/mo property income covering a $1,855/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Willow floor plan is a thoughtfully designed two-story home featuring four bedrooms and two and a half baths. The main floor welcomes you with a spacious open-concept layout that connects the family room, dining area, and kitchen. The kitchen is well-appointed with a large center island, a walk-in pantry, and ample counter space, perfect for meal prep and entertaining. Adjacent to the main living area, the private primary suite offers a spacious retreat with a walk-in closet and an en-suite bath featuring dual vanities and a walk-in shower. Upstairs, you'll find three additional bedrooms, each with convenient access to a full bath. The floor also includes a versatile recreation room, ideal for a media area, playroom, or extra lounge space. With a laundry room on the main floor, a two-car garage, and ample storage throughout, the Willow plan combines functionality with style, making it ideal for comfortable family living.