Tilley Plan, Steelwood Trails : Belmar CollectionNew BraunfelsTX78132
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
Investment property for sale in New Braunfels at Tilley Plan, Steelwood Trails: Belmar Collection, New Braunfels, TX, 78132 earns $5/mo cash flow from $1,939/mo rent with a $1,331/mo payment. Total monthly income totals $1,939/mo, and annual cash flow totals $61/yr on $90,168 capital. ROI tracks 19.98% on current figures, and rental yield reads 8.55% at a $271,999 purchase. Equity gained on principal adds $1,755/yr, and 5% annual appreciation supports $75,148 over five years. Five-year ROI reaches 104.46% and total cumulative return in cash sums $94,193. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,939/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78132, New Braunfels, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,235 (100%) |
| Owner Occupied HU | 15,788 (78.0%) |
| Renter Occupied HU | 2,772 (13.7%) |
| Vacant Housing Units | 1,675 ( 8.3%) |
| Median Home Value | $637,562 |
| Average Home Value | $676,252 |
Housing Distribution
Address Breakdown
Residential
17,840
Single Family
16,958
Multi-Family
882
Businesses
616
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A