Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$390,000

For Sale - Active
208 Langely, Kyle, TX 78640
4 Beds
3 Baths
2,260 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: Jun 29, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$601
Cap Rate
3.8%
Cash-on-Cash Return
-8.0%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-3.8%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Welcome to this beautifully remodeled 4-bedroom, 3-bathroom home in the heart of Kyle, Texas. With 2,260 sqft of thoughtfully updated living space, this fully furnished gem is move-in ready from top to bottom. Updated in 2023, this home features new vinyl plank flooring throughout, fresh carpet on stairs and throughout second floor, new countertops, bathroom fixtures, new roof, and more. The kitchen shines with stainless steel appliances and opens to a spacious layout perfect for hosting or relaxing, including both a breakfast area and dining room with a fireplace. Downstairs, you’ll find a private bedroom and full bathroom with a walk-in shower—ideal for guests or multi-generational living. Upstairs, the primary suite offers a true retreat with dual vanities, a soaking tub, separate shower, and a roomy walk-in closet. All furnishings convey, making this a turnkey opportunity for your next home or investment. Stylish, spacious, and refreshed—this one has it all.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Concrete
  • Foundation: Slab
  • Roof Material: Composition, Shingle
  • Pool Community: Yes

HOA

  • Association: Post Oak One

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R107358
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2004

Tax Information

  • Annual Tax: $8,246

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Hays

Listing Details


Listed by:
Jasmine Watler
JLA Realty - NB
(512) 781-6935

Source:
Central Texas MLS (CTXMLS)
MLS#: 584083
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$601
Cap Rate
3.8%
Cash-on-Cash Return
-8.0%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-3.8%

Purchase Details

Find an Agent

Purchase price:
$390,000
Amount financed:
-$312,000
Down payment:
$78,000
Closing costs:
$11,700
Rehab costs:
$0
Initial cash invested:
$89,700
Square feet:
2,260
Cost per square foot:
$173
Monthly rent per square foot:
$1.24

Financing Details

Find a Lender

Loan amount:
$312,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,846
Property tax:
$687
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,729

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$687-$8,246
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (50%)
50%-$1,387-$16,646

Cash Flow


Monthly Yearly
Net operating income:
$1,245 $14,940
Mortgage payments:
-$1,846 -$22,152
Cash flow:
$601 $7,212