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 RC Camden Plan, Legend Pond, New Braunfels, TX, 78130 offers a 15.5% rental yield on a $270,900 purchase with $3,498/mo rent. Total monthly income registers $3,498/mo, and a $1,326/mo payment leaves $1,572/mo available for distribution. Annual cash flow reaches $18,858/yr on $89,803 to close, and return on cash invested stands at 40.91% in year one. Equity gained on principal adds $1,748/yr while 5% annual appreciation supports $74,845 over five years. Portfolio math shows five-year ROI at 216.67% and total cumulative return in cash at $194,576. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,498/mo property income against a $1,326/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 |
|---|---|---|
| 2024-05-13 | Listed for sale | $270,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Corissa Paiz • Rausch Coleman Homes - New Braunfels
Mls Name: Rausch Coleman Homes
Mls ID: #N/A
