Plan Bristol Plan, Legacy at Lake DunlapNew 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
Rental property for sale in New Braunfels at Plan Bristol Plan, Legacy at Lake Dunlap, New Braunfels, TX, 78130 priced at $390,990 converts $3,665/mo rent into $884/mo cash flow after a $1,914/mo obligation. Total monthly income equals $3,665/mo, and annual cash flow totals $10,612/yr on $129,613 invested. Return on cash invested prints 28.1% in year one, and rental yield reads 11.25% against a $390,990 entry. Equity gained on principal adds $2,523/yr, while 5% annual appreciation compiles into $108,023 by year five. Five-year ROI reaches 147.97% and total cumulative return in cash sums $191,791. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,665/mo property income covering a $1,914/mo payment, not borrower’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: Janice Wunning • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A