1918W Plan, Legacy at Lake Dunlap 40'New BraunfelsTX78130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in New Braunfels at 1918W Plan, Legacy at Lake Dunlap 40', New Braunfels, TX, 78130 earns $792/mo cash flow from $3,686/mo rent with a $1,992/mo payment. Total monthly income totals $3,686/mo, and annual cash flow totals $9,504/yr on $134,887 capital. ROI tracks 26.96% on current figures, and rental yield reads 10.87% at a $406,900 purchase. Equity gained on principal adds $2,626/yr, and 5% annual appreciation supports $112,419 over five years. Five-year ROI reaches 141.88% and total cumulative return in cash sums $191,374. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,686/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78130, New Braunfels, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 46,037 (100%) |
| Owner Occupied HU | 27,457 (59.6%) |
| Renter Occupied HU | 13,981 (30.4%) |
| Vacant Housing Units | 4,599 ( 10.0%) |
| Median Home Value | $346,647 |
| Average Home Value | $393,722 |
Housing Distribution
Address Breakdown
Residential
41,891
Single Family
35,675
Multi-Family
6,216
Businesses
2,871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • PERRY HOMES
Mls Name: Perry Homes
Mls Provider:
Mls ID: #N/A