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 590 Gateway Cir, New Braunfels, TX, 78130 priced at $156,790 pairs $2,165/mo rent with $1,050/mo cash flow after a $767/mo payment. Total monthly income equals $2,165/mo, and annual cash flow comes to $12,605/yr on $51,976 invested. Return on cash invested is 44.16% in year one, and rental yield stands at 16.57% on a $156,790 basis. Equity gained on principal adds $1,012/yr, and 5% annual appreciation accumulates to $43,318 by year five. Five-year ROI measures 234.13% and total cumulative return in cash reaches $121,694. For financing, Ziffy Mortgage’s DSCR program evaluates $2,165/mo property income against a $767/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78130, New Braunfels, TX area.
| 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 |
Residential
41,891
Single Family
35,675
Multi-Family
6,216
Businesses
2,871
Date | Event | Price |
|---|---|---|
| 2025-10-08 | Listing removed | $150,000 |
| 2025-09-07 | Price change | $150,000 |
| 2025-08-22 | Price change | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-18 | N/A | N/A | $141,242 | 10.00% |
| 2024-10-18 | $388.55 | N/A | $128,402 | 10.00% |
| 2023-10-18 | $388.55 | -44.97% | $116,729 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
