Unlock all features! Tap here to upgrade
2308 North Ranch Estates Blvd, New Braunfels, TX 78130
3 beds • 2 baths • 1738 sqft
$333,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.75% first-year return on $70,035 initial cash invested.
-15.75%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$1,810
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,729
Mortgage P&I
90%
$1,631
Property Taxes
28%
$509
Home Insurance
7%
$119
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2532 Fayette Dr, New Braunfels, TX 78130 | $1,880 | 3 | 2 | 1703 | 0.2 mi |
455 Roadrunner Ave, New Braunfels, TX 78130 | $1,950 | 3 | 2 | 1758 | 0.4 mi |
455 Roadrunner Ave, Lot 19, New Braunfels, TX 78130 | $1,950 | 3 | 2 | 1758 | 0.4 mi |
2214 Sun Chase Blvd, New Braunfels, TX 78130 | $1,955 | 3 | 2 | 1694 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality