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% |
Rental property for sale in New Braunfels at The Bellvue Plan, Heather Glen, New Braunfels, TX, 78130 priced at $303,990 pairs $3,307/mo rent with $1,145/mo cash flow after a $1,488/mo payment. Total monthly income equals $3,307/mo, and annual cash flow comes to $13,742/yr on $100,773 invested. Return on cash invested is 33.55% in year one, and rental yield stands at 13.05% on a $303,990 basis. Equity gained on principal adds $1,962/yr, and 5% annual appreciation accumulates to $83,987 by year five. Five-year ROI measures 177.23% and total cumulative return in cash reaches $178,601. For financing, Ziffy Mortgage’s DSCR program evaluates $3,307/mo property income against a $1,488/mo payment instead of your W2s, 1099s, or 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 |
|---|---|---|
| 2024-03-20 | Price change | $303,990 |
| 2024-03-12 | Price change | $300,990 |
| 2024-01-05 | Listed for sale | $297,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Online Sales Counselors • D.R. Horton - San Marcos
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
