821 Schumacher Dr
New Braunfels, TX 78130
List Price
$198,000
Initial Investment
$63,725Purchase Price
$198,000
Down Payment
25%
Rent
$1,550
Total Return
$69,515
Annualized Return
15.9%
Cap Rate
5.6%
Gross Yield
9.4%
Cash Flow
-$364
Appreciation
7.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
02/16/2022
Lease End
02/28/2023
Lot Size
19,432
HOA
None
Flood Risk
High Risk - Zone AE
- Attractive current market appreciation
- Seller is offering one year premium home warranty with an acceptable offer
- Property is potentially high risk for flooding or on a flood plain, please review flood and insurance information and contact your own insurance company to verify
- This property is being sold in its current condition. All conditions details can be found in the inspection report under the 'Analysis' tab.
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,670Expenses
-$4,369Property Taxes
-$2,900Loan Payments
-$10,764Net Cash Flow
-$364See more in Financials
Similar Listings