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% |
Investment property for sale in New Braunfels at Plan Everleigh Plan, Legacy at Lake Dunlap, New Braunfels, TX, 78130 offers a 12.01% rental yield on a $427,990 purchase with $4,283/mo rent. Total monthly income registers $4,283/mo, and a $2,095/mo payment leaves $1,239/mo available for distribution. Annual cash flow reaches $14,871/yr on $141,879 to close, and return on cash invested stands at 30.39% in year one. Equity gained on principal adds $2,762/yr while 5% annual appreciation supports $118,246 over five years. Portfolio math shows five-year ROI at 160.28% and total cumulative return in cash at $227,408. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,283/mo property income against a $2,095/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2023-12-23 | Price change | $427,990 |
| 2023-11-14 | Listed for sale | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Janice Wunning • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A
