Plan 1377 Plan, Legend HeightsNew 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 Plan 1377 Plan, Legend Heights, New Braunfels, TX, 78130 uses $86,520 cash to close to unlock $16,602/yr annual cash flow and $1,383/mo monthly cash flow. Total monthly income runs $3,239/mo, and a $1,277/mo payment keeps the spread at $1,383/mo. Purchase price stands at $260,995, and rental yield measures 14.89% with $3,239/mo rent. Return on cash invested shows 39.1% in year one, and 5% annual appreciation builds toward $72,108 over five years. Five-year ROI reaches 206.97% and total cumulative return in cash records $179,070. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,239/mo property income covering a $1,277/mo payment rather than investor’s personal income.
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: Abby Stevenson, Ed Guzman and Tyler Buske • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A