1228 Twisted Crk · New Braunfels, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +6.8/15.0
- Cash flow +6.5/30.0
- Schools +5.2/10.0
- Livability +4.2/5.0
- Condition / age +2.5/5.0
- Rent growth +2.0/5.0
- 1% rule +1.7/10.0
- DSCR +0.8/10.0
- Appreciation +0.0/10.0
$282,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
Key facts
- Walk-in closet
- Single-level home
- Covered patio
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath land listed at $282k.
Deal economics
- At list price, monthly cash flow is $-475 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $198k (29.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (32.8% below list).
- Recommended offer: $190k (32.8% below list) — sets the bar for 1% rule.
- Cap rate 4.3% vs local median 3.3% in New Braunfels — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 83/100 on livability (#9 in TX, #925 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, housing A+, health & safety A+; Watch: commute F.
- Comal ISD (rural): math 57% / reading 59% proficiency, ranked #58 of 826 in TX (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Clear Spring El (math 52% / reading 50%, grade C-, #818 of 4,322 statewide, top 19%, 835 students, 55% FRL); Canyon Middle (math 48% / reading 44%, grade D+, #462 of 1,662 statewide, top 28%, 1,175 students, 47% FRL); Canyon H S (math 59% / reading 65%, grade B-, #237 of 1,632 statewide, top 16%, 2,348 students, 35% FRL).
- Market conditions: Rents soft (-2.0%/yr); 1931 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 219 days — a 12% lower offer ($248k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts; this cycle's ask is 5% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 219 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.67% ✗
- Cap rate
- 4.27%
- Cash-on-cash
- -7.23%
- DSCR
- 0.68
- GRM
- 12.4
CMA / ARV
- ARV (median comp)
- $277,668
- List price
- $282,000
- Delta
- 1.56%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -32.3%
- Equity multiple
- -0.03×
- Total profit
- $-81,489
- Equity at exit
- $42,047
- IRR
- -59.3%
- Equity multiple
- -0.66×
- Total profit
- $-131,243
- Equity at exit
- $24,382
Cash invested: $78,960 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 78130
- Rents YoY
- -2.0%
- Active inventory
- 1931
- Price-to-rent
- 12.4×
Monthly cashflow live
- Estimated rent
- $1,895 high interval (Pro) →
- Mortgage (P&I)
- −$1,479
- Tax from tax record
- −$347 /mo · $4,169/yr
- Insurance
- −$118
- HOA
- −$29
- Vacancy / Maint / Mgmt
- −$398
- Net cashflow
- $-475
Break-even live
Sensitivity live
| Price | -10% $-316 | -5% $-396 | +0% $-475 | +5% $-555 | +10% $-635 |
|---|---|---|---|---|---|
| Rent | -10% $-625 | -5% $-550 | +0% $-475 | +5% $-401 | +10% $-326 |
| Rate | -1.0pp $-333 | -0.5pp $-404 | base $-475 | +0.5pp $-549 | +1.0pp $-623 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $70,500
- Closing costs
- $8,460
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1236 Treehouse Ln New Braunfels, TX | 3.0 | 2.0 | 1459 | $1,795 | $1.23 | 19d | 1 | 0.07mi |
| 1220 Treehouse Ln New Braunfels, TX | 3.0 | 2.0 | 2120 | $1,896 | $0.89 | 45d | 1 | 0.08mi |
| 1212 Treehouse Ln New Braunfels, TX | 3.0 | 2.0 | 1687 | $1,706 | $1.01 | 23d | 1 | 0.08mi |
| 2540 Sweet Olive New Braunfels, TX | 3.0 | 2.0 | 1440 | $1,650 | $1.15 | 25d | 1 | 0.14mi |
| 2508 Sweet Olive New Braunfels, TX | 3.0 | 2.0 | 1440 | $1,550 | $1.08 | 0d | 1 | 0.17mi |
| 2439 Lake Hls New Braunfels, TX | 4.0 | 2.5 | 1950 | $1,590 | $0.82 | 6d | 1 | 0.18mi |
| 2439 Lake Hls New Braunfels, TX | 4.0 | 2.5 | 1950 | $1,816 | $0.93 | 23d | 1 | 0.18mi |
| 2505 Sweet Olive New Braunfels, TX | 4.0 | 2.0 | 1627 | $1,590 | $0.98 | 4d | 1 | 0.19mi |
| 2421 Sweet Olive New Braunfels, TX | 4.0 | 2.5 | 1950 | $1,750 | $0.90 | 22d | 1 | 0.20mi |
| 2421 Double Oak Dr New Braunfels, TX | 4.0 | 2.0 | 1627 | $1,600 | $0.98 | 6d | 1 | 0.24mi |
| 2436 Hunter Peak New Braunfels, TX | 4.0 | 2.5 | 1950 | $1,800 | $0.92 | 14d | 1 | 0.25mi |
| 1417 White Willow New Braunfels, TX | 3.0 | 2.0 | 1440 | $1,550 | $1.08 | 23d | 1 | 0.31mi |
| 2440 Lost Creek Rd New Braunfels, TX | 3.0 | 2.0 | 1402 | $1,500 | $1.07 | 45d | 1 | 0.33mi |
| 2408 Shady Grv New Braunfels, TX | 4.0 | 2.0 | 1600 | $1,913 | $1.20 | 25d | 1 | 0.45mi |
| 2411 Shady Grv New Braunfels, TX | 4.0 | 2.0 | 1600 | $1,595 | $1.00 | 16d | 1 | 0.47mi |
| 2415 Shady Grv New Braunfels, TX | 3.0 | 2.0 | 1402 | $1,545 | $1.10 | 45d | 1 | 0.47mi |
| 2407 Shady Grv New Braunfels, TX | 3.0 | 2.0 | 1402 | $1,575 | $1.12 | 25d | 1 | 0.48mi |
| 758 Great Oaks Dr New Braunfels, TX | 3.0 | 2.0 | 1553 | $1,695 | $1.09 | 45d | 1 | 0.61mi |
| 756 Guna Dr New Braunfels, TX | 3.0 | 2.5 | 1594 | $1,980 | $1.24 | 45d | 1 | 0.65mi |
| 2123 Dodge Dr New Braunfels, TX | 3.0 | 2.5 | 2243 | $1,970 | $0.88 | 0d | 1 | 0.69mi |
| 2126 Silver Maple New Braunfels, TX | 4.0 | 3.0 | 2292 | $2,100 | $0.92 | 22d | 1 | 0.74mi |
| 2280 Hawk Dr New Braunfels, TX | 5.0 | 3.5 | 2472 | $2,400 | $0.97 | 25d | 1 | 0.77mi |
| 603 Tom Kemp Dr New Braunfels, TX | 4.0 | 2.5 | 1754 | $1,895 | $1.08 | 23d | 1 | 0.77mi |
| 655 Tom Kemp Dr New Braunfels, TX | 4.0 | 2.5 | 1758 | $1,850 | $1.05 | 45d | 1 | 0.81mi |
| 146 Texas Thistle New Braunfels, TX | 3.0 | 2.0 | 1494 | $1,750 | $1.17 | 45d | 1 | 0.87mi |
| 323 Mistflower New Braunfels, TX | 4.0 | 2.5 | 1822 | $1,895 | $1.04 | 0d | 1 | 0.90mi |
| 186 Texas Thistle New Braunfels, TX | 4.0 | 2.5 | 2307 | $1,950 | $0.85 | 45d | 1 | 0.92mi |
| 326 Mistflower New Braunfels, TX | 3.0 | 2.0 | 1510 | $1,695 | $1.12 | 25d | 1 | 0.92mi |
| 208 Texas Thistle New Braunfels, TX | 3.0 | 2.0 | 1680 | $1,750 | $1.04 | 19d | 1 | 0.94mi |
| 342 Mistflower New Braunfels, TX | 3.0 | 2.0 | 1510 | $1,695 | $1.12 | 25d | 1 | 0.94mi |
| 452 Holly Bush New Braunfels, TX | 3.0 | 2.0 | 1497 | $1,997 | $1.33 | 0d | 1 | 1.01mi |
| 352 Blacktail Dr New Braunfels, TX | 3.0 | 2.0 | 1548 | $1,695 | $1.09 | 25d | 1 | 1.01mi |
| 923 Avery Pkwy Unit 2 New Braunfels, TX | 3.0 | 2.0 | 2305 | $2,125 | $0.92 | 6d | 1 | 1.03mi |
| 323 Deer Crest Dr New Braunfels, TX | 4.0 | 2.0 | 1604 | $2,700 | $1.68 | 25d | 1 | 1.06mi |
| 121 Flora St New Braunfels, TX | 3.0 | 2.0 | 1696 | $2,000 | $1.18 | 45d | 1 | 1.06mi |
| 308 Autumn Rouge New Braunfels, TX | 4.0 | 3.0 | 2301 | $2,295 | $1.00 | 21d | 1 | 1.06mi |
| 308 Autumn Rouge New Braunfels, TX | 4.0 | 3.0 | 2301 | $2,200 | $0.96 | 0d | 1 | 1.06mi |
| 409 Dakota Crk New Braunfels, TX | 3.0 | 2.5 | 2100 | $1,995 | $0.95 | 25d | 1 | 1.09mi |
| 426 Dakota Crk New Braunfels, TX | 3.0 | 2.5 | 2145 | $1,800 | $0.84 | 45d | 1 | 1.13mi |
| 426 Dakota Crk New Braunfels, TX | 4.0 | 2.5 | 2145 | $1,995 | $0.93 | 0d | 1 | 1.13mi |
HOA detail
- Monthly dues
- $29 · $348/yr
Listing history 41 events
-
2026-06-21days on market $282,000 Active 219 DOM
-
2026-06-18days on market $282,000 Active 216 DOM
-
2026-06-17days on market $282,000 Active 215 DOM
-
2026-06-16days on market $282,000 Active 214 DOM
-
2026-06-15days on market $282,000 Active 213 DOM
-
2026-06-13days on market $282,000 Active 211 DOM
-
2026-06-09days on market $282,000 Active 207 DOM
-
2026-06-08days on market $282,000 Active 206 DOM
-
2026-06-07days on market $282,000 Active 205 DOM
-
2026-06-04days on market $282,000 Active 202 DOM
-
2026-06-03days on market $282,000 Active 201 DOM
-
2026-06-02statusdays on market $282,000 Active 200 DOM
-
2026-06-02days on market $282,000 Price Change 199 DOM
-
2026-05-31days on market $282,000 Price Change 198 DOM
-
2026-05-02price $267,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-05-01price $267,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-04-24price $267,500 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-04-24price $293,343 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-04-20$267,500 Active 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-04-11price $267,500 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-03-25price $268,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-02-20price $273,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2026-01-11price $283,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2025-12-09price $284,990 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2025-11-22price $293,000 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2025-11-14$285,000 New 609-char remark
Show marketing remark (609 chars)
Seller is willing to assist with closing costs or a rate buy-down through preferred lender with an acceptable offer. The Navarre- This new single-level home boasts a modern and low-maintenance design. Three secondary bedrooms are located off the foyer, with a nearby study perfect for focusing on important tasks throughout the week. An inviting open-concept living area combines the kitchen, living and dining areas, with a nearby covered patio ready for outdoor entertainment and leisure. A lavish owner's suite completes the home, offering direct access to an en-suite bathroom and generous walk-in closet.
-
2025-11-03soldstatus Sold
-
2025-10-31soldstatus
-
2025-10-27status Pending
-
2025-10-24price $297,999
-
2025-10-15price $298,999
-
2025-10-10price $300,999
-
2025-09-27price $302,999
-
2025-09-26status Back on Market
-
2025-07-14status Pending
-
2025-06-10price $295,299
-
2025-06-07price $296,299
-
2025-05-31price $302,214
-
2025-05-28price $316,214
-
2025-05-20price $335,999
-
2025-04-11$345,999 New
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast TX · Resets to sale price
- Current annual tax
- $4,169 · $347/mo
- Projected year-2 tax
- $5,161 · $430/mo
- Expected delta
- +$991/yr (+$83/mo · 23.8%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
- Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $22,744
- − Mortgage interest
- −$15,796
- − Property taxes
- −$4,169
- − Insurance
- −$1,410
- − Repairs & maintenance
- −$1,820
- − Management
- −$1,820
- − HOA
- −$348
- − Depreciation
- −$8,204
- Taxable loss
- −$10,822
- Est. tax savings @ 24.0%
- +$2,597
- After-tax cash flow
- $-3,108/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Comal ISD
- NCES district ID
- 4814730
- Math proficiency
- 57% ▼ -9.00%
- Reading proficiency
- 59% ▼ -2.00%
- Median HH income
- $74,792
- Composite
- 51.79/100
- National rank
- #1671
- State rank
- #58 of 826 in TX
Livability — New Braunfels
- Score
- 83/100
- State rank
- #9
- US rank
- #925
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Comal County · 206,262 people
- City population
- 144,962
- Metro
- San Antonio-New Braunfels, TX
- Population (ZIP)
- 104,009
- Household income
- $83,064
- Rent vs Own
- Severe rent burden
- 2912.0
Population outlook (Guadalupe County) Hauer SSP2
- Today (2025)
- 196,854 people
- By 2030
- 220,210 · +11.9%
- By 2040
- 268,004 · +36.1%
- By 2050
- 316,333 · +60.7%
- By 2075
- 434,747 · +120.8%
- By 2100
- 520,447 · +164.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Majority White (58%)
- Race & ethnicity
- White 58% Hispanic / Latino 37% Two or more races 19% Black 2%
- Hispanic origin (detail)
- Mexican 32%
- Common ancestry
- Romanian 2% Lithuanian 2% Slovak 2%
- Foreign-born
- 7% · Canada
- Languages at home
- 78% English-only · Spanish 20% German/W. Germanic 1%
Political lean MEDSL · Guadalupe
- 2024 margin
- Strong R (+29.5) · D 34.8% · R 64.3%
- 2008→2024 swing
- +1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
- All cycles
- 2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -190.61%
- Current HPI
- 173.7128
- Rent YoY
- ▼ -1.97%
- Metro
- San Antonio-New Braunfels, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-22.8% since first listed27 events — show timeline
- 2026-05-02 Price Changed $267,000 LERA
- 2026-05-01 Price Changed $267,000 CTXMLS
- 2026-04-24 Price Changed $267,500 LERA
- 2026-04-24 Price Changed $293,343 LERA
- 2026-04-20 Listed $267,500 CTXMLS
- 2026-04-11 Price Changed $267,500 LERA
- 2026-03-25 Price Changed $268,000 LERA
- 2026-02-20 Price Changed $273,000 LERA
- 2026-01-11 Price Changed $283,000 LERA
- 2025-12-09 Price Changed $284,990 LERA
- 2025-11-22 Price Changed $293,000 LERA
- 2025-11-14 Listed $285,000 LERA
- 2025-11-03 Sold (MLS) — LERA
- 2025-10-31 Sold (Public Records) — Public Records
- 2025-10-27 Pending — LERA
- 2025-10-24 Price Changed $297,999 LERA
- 2025-10-15 Price Changed $298,999 LERA
- 2025-10-10 Price Changed $300,999 LERA
- 2025-09-27 Price Changed $302,999 LERA
- 2025-09-26 Relisted — LERA
- 2025-07-14 Pending — LERA
- 2025-06-10 Price Changed $295,299 LERA
- 2025-06-07 Price Changed $296,299 LERA
- 2025-05-31 Price Changed $302,214 LERA
- 2025-05-28 Price Changed $316,214 LERA
- 2025-05-20 Price Changed $335,999 LERA
- 2025-04-11 Listed $345,999 LERA
Property tax history
+216.9%/yrLatest (2026): $4,169 · +1284.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…