3124 Dispatch Dr · New Braunfels, TX 78130

$212,999

3 bd · 2.0 ba · 1,474 sqft · SingleFamily · 64 Days on market

Built 2026 Excellent condition 4,791 sqft lot $145/sqft · 34% below area Est $322k · 34% under $100/mo HOA · 5% of rent ↓ 10% since listing

---

Why this score? — see what drove the D+ 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 +15.0/15.0
• Cash flow +11.3/30.0
• Schools +5.2/10.0
• Condition / age +5.0/5.0
• Livability +4.2/5.0
• 1% rule +3.9/10.0
• DSCR +3.3/10.0
• Rent growth +2.0/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Estimated Completion June 2026. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

Key facts

• 4,791 sq ft lot
• 2 garage spots
• Community pool

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $213k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-79 ($-944/yr) — negative.
• To cash-flow at today's rent, offer at most $202k (5.3% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (11.3% below list).
• Recommended offer: $189k (11.3% below list) — sets the bar for 1% rule.
• Cap rate 5.8% vs local median 3.4% in New Braunfels — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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.
• Market conditions: Rents soft (-2.0%/yr); 1932 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,420 units permitted in Comal County in 2024 (1,164 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Comal County population projected at +70% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 64 days — a 6% lower offer ($200k) is reasonable based on typical stale-listing flexibility.

Recommended offer $189,033 (11.3% below list)

Questions for the listing agent

1. 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?
2. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.89% ✗
• Cap rate: 5.85%
• Cash-on-cash: -1.58%
• DSCR: 0.93
• GRM: 9.4

CMA / ARV

• ARV (median comp): $322,268
• List price: $212,999
• Delta: -33.91%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
925 Heartseed Ave	0.53mi	3/2.0	1,497 (+2%)	2mo	$314,680	$210	71
951 Bluegrass Pt	0.52mi	3/2.0	1,512 (+3%)	2mo	$282,460	$187	70
923 Bluegrass Pt	0.56mi	3/2.0	1,408 (-4%)	2mo	$270,890	$192	64
931 Bluegrass Pt	0.55mi	3/2.0	1,576 (+7%)	6mo	$304,150	$193	58
919 Bluegrass Pt	0.57mi	3/2.0	1,576 (+7%)	7mo	$309,570	$196	56
831 Bluegrass Pt	0.67mi	3/2.0	1,576 (+7%)	2mo	$268,590	$170	55
823 Bluegrass Pt	0.69mi	3/2.0	1,408 (-4%)	8mo	$289,140	$205	54
939 Bluegrass Pt	0.54mi	4/2.0 (+1)	1,682 (+14%)	2mo	$326,590	$194	45
3111 Red Columbine St	0.48mi	4/2.0 (+1)	1,688 (+14%)	4mo	$325,000	$193	45
933 Heartseed Ave	0.52mi	4/2.0 (+1)	1,682 (+14%)	4mo	$324,200	$193	44
916 Heartseed Ave	0.56mi	4/2.0 (+1)	1,682 (+14%)	2mo	$329,240	$196	44
859 Bluegrass Pt	0.63mi	4/2.0 (+1)	1,682 (+14%)	7mo	$302,210	$180	36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -22.5%
• Equity multiple: 0.25×
• Total profit: $-44,973
• Equity at exit: $31,759

10-year hold

• IRR: -27.9%
• Equity multiple: -0.12×
• Total profit: $-66,653
• Equity at exit: $18,416

Cash invested: $59,640 (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

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 78130

• Rents YoY: -2.0%
• Active inventory: 1932
• Price-to-rent: 9.4×

Monthly cashflow live

• Estimated rent: $1,890 high
• Mortgage (P&I): −$1,117
• Tax est. 1.5%: −$266 /mo · $3,195/yr
• Insurance: −$89
• HOA: −$100
• Vacancy / Maint / Mgmt: −$397
• Net cashflow: $-79

Break-even live

Break-even rent $1,990

Max offer price $201,621

Occupancy floor 99%

Sensitivity live

Price	-10% $69	-5% $-5	+0% $-79	+5% $-152	+10% $-226
Rent	-10% $-228	-5% $-153	+0% $-79	+5% $-4	+10% $71
Rate	-1.0pp $29	-0.5pp $-24	base $-79	+0.5pp $-134	+1.0pp $-190

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: $53,250
• Closing costs: $6,390
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
945 Heartseed Ave New Braunfels, TX	4.0	2.5	1824	$2,100	$1.15	44d	1	0.46mi
951 Bluegrass Pt New Braunfels, TX	3.0	2.0	1512	$1,775	$1.17	44d	1	0.49mi
936 Heartseed Ave New Braunfels, TX	4.0	2.0	1776	$2,000	$1.13	44d	1	0.49mi
946 Bluegrass Pt New Braunfels, TX	4.0	2.0	1776	$1,895	$1.07	44d	1	0.51mi
946 Bluegrass Pt New Braunfels, TX	4.0	2.0	1776	$1,895	$1.07	17d	1	0.51mi
759 Crested Iris New Braunfels, TX	3.0	2.0	1670	$2,200	$1.32	18d	1	0.74mi
2900 Farm to Market Road 1101 Unit 1101 New Braunfels, TX	4.0	2.5	1665	$1,587	$0.95	5d	1	0.82mi
2985 Sweetroot Rd New Braunfels, TX	3.0	2.0	1352	$2,137	$1.58	2d	5	0.88mi
3019 Farm to Market Road 1101 Unit 4x New Braunfels, TX	4.0	2.0	1665	$1,581	$0.95	24d	1	0.89mi
3025 Farm to Market Road 1101 Unit 28NB-4-2 New Braunfels, TX	4.0	2.0	1667	$1,581	$0.95	18d	1	0.89mi
3025 Farm to Market Road 1101 Unit 1101 New Braunfels, TX	4.0	2.5	1665	$1,699	$1.02	24d	1	0.89mi
677 Creekside Way New Braunfels, TX	1.0–4.0	1.0–4.0	1234	$1,921	$1.56	2d	38	1.32mi
1275 Grace Park Rd New Braunfels, TX	4.0	2.0	1874	$1,639	$0.87	3d	1	1.34mi
1216 Grace Park Rd New Braunfels, TX	3.0–4.0	2.0–2.5	1673	$1,795	$1.07	2d	12	1.43mi
2980 Creek Bend Dr New Braunfels, TX	3.0	1.0–2.0	1026	$1,749	$1.70	3d	1	1.48mi
625 Creekside Way Unit 3294 New Braunfels, TX	3.0	2.0	1537	$2,181	$1.42	4d	1	1.50mi
625 Creekside Way Unit 710 New Braunfels, TX	2.0	2.0	1170	$1,381	$1.18	4d	1	1.50mi

HOA detail

• Monthly dues: $100 · $1,200/yr

Listing history 15 events

1. 2026-06-18
   status $212,999 Pending 64 DOM
2. 2026-06-17
   days on market $212,999 Price Change 64 DOM
3. 2026-06-16
   days on market $212,999 Price Change 63 DOM
4. 2026-06-15
   days on market $212,999 Price Change 62 DOM
5. 2026-06-13
   days on market $212,999 Price Change 60 DOM
6. 2026-06-09
   pricedays on market $212,999 Price Change 56 DOM
7. 2026-06-08
   days on market $241,999 Price Change 55 DOM
8. 2026-06-07
   days on market $241,999 Price Change 54 DOM
9. 2026-06-04
   pricestatusdays on market $241,999 Price Change 51 DOM
10. 2026-06-03
    days on market $240,999 Active 50 DOM
11. 2026-06-02
    days on market $240,999 Active 49 DOM
12. 2026-06-01
    days on market $240,999 Active 48 DOM
13. 2026-05-31
    days on market $240,999 Active 47 DOM
14. 2026-04-18
    price $240,999 527-char remark

    Show marketing remark (527 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Estimated Completion June 2026. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

15. 2026-04-14
    listed $268,999 New 527-char remark

    Show marketing remark (527 chars)

    The Newlin - This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home. Estimated Completion June 2026. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $22,684
• − Mortgage interest: −$11,931
• − Property taxes: −$3,195
• − Insurance: −$1,065
• − Repairs & maintenance: −$1,815
• − Management: −$1,815
• − HOA: −$1,200
• − Depreciation: −$6,196
• Taxable loss: −$4,533
• Est. tax savings @ 24.0%: +$1,088
• After-tax cash flow: $144/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.

Condition & rehab AI · 12 photos

Excellent 100/100 None rehab

This single-family home is move-in ready with a spacious open floorplan and modern finishes. It offers a great opportunity for investors looking to capitalize on its excellent condition and curb appeal.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhances curb appeal and adds value to the property.
• Resale Kitchen appliances — Modern appliances improve the home's appeal to potential buyers.
• Resale Flooring replacement — High-quality flooring enhances the home's overall appeal and value.
• Rental Window treatments — Modern window treatments improve the home's rental appeal and add value to the property.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value to the property. ↑
• Resale Kitchen appliances — Modern appliances improve the home's appeal to potential buyers. ↑
• Resale Flooring replacement — High-quality flooring enhances the home's overall appeal and value. ↑
• Rental Window treatments — Modern window treatments improve the home's rental appeal and add value to the property. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Amenities A+ Commute F Cost of living A Crime A- Employment B+ Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Comal County · 206,262 people
• Metro: San Antonio-New Braunfels, TX
• Population (ZIP): 104,009
• Household income: $83,064
• Rent vs Own: 34.1% rent · 65.9% own
• Severe rent burden: 2912.0

Population outlook (Comal County) Hauer SSP2

• Today (2025): 175,637 people
• By 2030: 199,911 · +13.8%
• By 2040: 249,436 · +42.0%
• By 2050: 299,430 · +70.5%
• By 2075: 423,857 · +141.3%
• By 2100: 512,048 · +191.5%

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 · Comal

• 2024 margin: Solid R (+45.5) · D 26.8% · R 72.2%
• 2008→2024 swing: +1.9pp toward D · 2008: -47.4pp · 2024: -45.5pp
• All cycles: 2024: R+45.5 2020: R+42.7 2016: R+50.1 2012: R+54.1 2008: R+47.4

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

-10.4% since first listed

2 events — show timeline

• 2026-04-18 Price Changed $240,999 LERA
• 2026-04-14 Listed $268,999 LERA