Logan II Plan, Mayfair, New Braunfels, TX, 78130 | $1,456/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Logan II Plan, Mayfair, New Braunfels, TX, 78130 | $1,456/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3077 sft

436 Turning Stone, Cibolo, TX, 78108

4 Bed
3 Bath
2934 sft

7027 LAURA HTS, Schertz, TX, 78154

6 Bed
5 Bath
4473 sft

934 Wilderness Trail, New Braunfels, TX, 78132

3031W Plan, Vista Alta Del Veramendi 60'

4 Bed
3 Bath
3031 sft

3031W Plan, Vista Alta Del Veramendi 60', New Braunfels, TX, 78132

Nearby investment properties with comparable prices

4 Bed
4 Bath
3151 sft

12005 Coral Walk, Schertz, TX, 78154

4 Bed
4 Bath
3174 sft

10157 Kettle Corn Trl, Schertz, TX, 78154

4 Bed
3 Bath
2643 sft

349 Vuelo Plan, Veramendi, New Braunfels, TX, 78130

3 Bed
3 Bath
2349 sft

117 OLAS, New Braunfels, TX, 78130

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in New Braunfels at Logan II Plan, Mayfair, New Braunfels, TX, 78130 listed at $589,990 pairs $5,652/mo rent with a $2,888/mo payment to leave $1,456/mo cash flow. Total monthly income runs $5,652/mo, and annual cash flow reaches $17,474/yr on $194,107 cash to close. Return on cash invested measures 29.06% in year one, and rental yield registers 11.5% at a $589,990 basis. Equity gained on principal adds $3,807/yr, and annual property appreciation at 5% supports $163,003 by year five. Five-year ROI tracks 153.13% and total cumulative return in cash totals $297,241. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,652/mo property income relative to a $2,888/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

More details about the property

The bounty of nature, small-town vibes and a modern aesthetic combine to create Mayfair, a unique New Braunfels master-planned community. Coventry Homes will be offering distinctive new home designs in Mayfair. ; ;Just a hop, skip and a jump from Interstate 35, Mayfair is perfectly positioned to get you to Austin or San Antonio for work and play. In between visits to the big cities, you can explore all New Braunfels and nearby Gruene have to offer. Outdoor enthusiasts will love floating down the Comal River and investigating Canyon Lake, Landa Park and Cave Without a Name. In the mood for music? Gruene Hall has you covered. Families will enjoy fun festivities like Wurstfest. ; ;Residents will appreciate plenty of natural amenities within Mayfair, including more than 300 acres of parks and a 35-mile network of trailways and bike lanes. A lake will be available for aquatic endeavors. Fairway Park will be home to community events like concerts, farmers markets and food truck fun. Kids will have a playscape and everyone can enjoy a quick game of disc golf. The planned Midtown Mayfair retail center will offer local shopping and dining. Children attend excellent Comal ISD schools. ; ;Learn more about Coventry Homes' Eco Smart designs for this modern small town today.

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