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 3255 ESPADA, New Braunfels, TX, 78132 offers a 9.51% rental yield on a $410,000 purchase with $3,250/mo rent. Total monthly income registers $3,250/mo, and a $2,007/mo payment leaves $307/mo available for distribution. Annual cash flow reaches $3,686/yr on $135,915 to close, and return on cash invested stands at 22.62% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 118.7% and total cumulative return in cash at $161,327. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,250/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
7,405 sqft lot
$N/A/sqft
$81 quarterly 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 |
|---|---|---|
| 2025-01-16 | Listed for sale | $410,000 |
| 2023-04-21 | Listing removed | N/A |
| 2023-04-10 | Price change | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $387,308 | 10.00% |
| 2023-02-13 | $4464.65 | -10.94% | $352,098 | 11.29% |
| 2022-02-13 | $5013.28 | -0.76% | $316,371 | 10.00% |
Listed by: Amy Brunkenhoefer • Heritage Homes & Ranches
Mls Name: SABOR
Mls Provider:
Mls ID: #1835212
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.
