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% |
Rental property for sale in New Braunfels at 331 primrose, New Braunfels, TX, 78132 priced at $309,000 pairs $2,608/mo rent with $386/mo cash flow after a $1,512/mo payment. Total monthly income equals $2,608/mo, and annual cash flow comes to $4,628/yr on $102,434 invested. Return on cash invested is 24.43% in year one, and rental yield stands at 10.13% on a $309,000 basis. Equity gained on principal adds $1,994/yr, and 5% annual appreciation accumulates to $85,371 by year five. Five-year ROI measures 128.4% and total cumulative return in cash reaches $131,525. For financing, Ziffy Mortgage’s DSCR program evaluates $2,608/mo property income against a $1,512/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
5,662 sqft lot
$N/A/sqft
$305 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $309,000 |
| 2025-05-31 | Listing removed | $330,000 |
| 2025-02-27 | Price change | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $3955.20 | 10.16% | $358,170 | 4.71% |
| 2023-06-26 | $3590.57 | -15.59% | $342,055 | 10.00% |
| 2022-06-26 | $4253.72 | -4.89% | $310,959 | 10.00% |
What's Special
Expandable,Partially Floored
Listed by: Sterling Orgill • Prime Realty of San Antonio
Mls Name: SABOR
Mls Provider:
Mls ID: #1872746
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.
