Plan Easton Plan, Gruene Villages: 40ft. lotsNew 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 Easton Plan, Gruene Villages: 40ft. lots, New Braunfels, TX, 78130 priced at $505,990 converts $4,634/mo rent into $1,035/mo cash flow after a $2,477/mo obligation. Total monthly income equals $4,634/mo, and annual cash flow totals $12,425/yr on $166,471 invested. Return on cash invested prints 27.52% in year one, and rental yield reads 10.99% against a $505,990 entry. Equity gained on principal adds $3,265/yr, while 5% annual appreciation compiles into $139,796 by year five. Five-year ROI reaches 144.88% and total cumulative return in cash sums $241,180. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,634/mo property income covering a $2,477/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: Mark Glodowski • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A