2619W Plan, Legacy at Lake Dunlap 50'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 2619W Plan, Legacy at Lake Dunlap 50', New Braunfels, TX, 78130 listed at $530,900 pairs $4,236/mo rent with a $2,598/mo payment to leave $461/mo cash flow. Total monthly income runs $4,236/mo, and annual cash flow reaches $5,534/yr on $174,666 cash to close. Return on cash invested measures 23.23% in year one, and rental yield registers 9.57% at a $530,900 basis. Equity gained on principal adds $3,426/yr, and annual property appreciation at 5% supports $146,678 by year five. Five-year ROI tracks 121.85% and total cumulative return in cash totals $212,833. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,236/mo property income relative to a $2,598/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
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