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% |
Investment property for sale in New Braunfels at 1242 GAME TRL, New Braunfels, TX, 78132 listed at $750,000 pairs $5,606/mo rent with a $3,671/mo payment to leave $210/mo cash flow. Total monthly income runs $5,606/mo, and annual cash flow reaches $2,520/yr on $246,750 cash to close. Return on cash invested measures 21.08% in year one, and rental yield registers 8.97% at a $750,000 basis. Equity gained on principal adds $4,840/yr, and annual property appreciation at 5% supports $207,211 by year five. Five-year ROI tracks 110.41% and total cumulative return in cash totals $272,442. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,606/mo property income relative to a $3,671/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
1.03 Acres lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 78132, New Braunfels, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,235 (100%) |
| Owner Occupied HU | 15,788 (78.0%) |
| Renter Occupied HU | 2,772 (13.7%) |
| Vacant Housing Units | 1,675 ( 8.3%) |
| Median Home Value | $637,562 |
| Average Home Value | $676,252 |
Residential
17,840
Single Family
16,958
Multi-Family
882
Businesses
616
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $750,000 |
| 2024-07-25 | Listed for sale | $769,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8413.40 | 17.15% | $786,230 | 82.17% |
| 2022-08-14 | $7181.57 | 214.27% | $431,600 | 239.02% |
| 2021-08-14 | $2285.14 | N/A | $127,310 | N/A |
What's Special
Pull Down Storage,Access Only,Pull Down Stairs
Listed by: Yvonne Garrett • Keller Williams Legacy
Mls Name: SABOR
Mls Provider:
Mls ID: #1795880
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
