$295,000
287 Rolling Hls, New Braunfels, TX, 78130
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Plumbed For Ice Maker, Range Hood, Water Heater, Some Electric Appliances, Microwave
FlooringVinyl
Exterior
Exterior FeaturesPorch, Rain Gutters
Lot Size6,970 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces1
Land Information
APN1G-1878-0517-02500-000
Lot Number25
SubdivisionLegend Pond-Legend Meadow Ph #5
Land UseResidential Single Family
Legal DescriptionLEGEND POND-LEGEND MEADOW PH #5 BLOCK 17 LOT 25 .16 AC
Census Tract210608
Assessed Land Value$41,761
Assessed Improvement Value$222,865
Assessment Year2025
About this property
Corner lot home featuring an open floor plan, granite countertops and kitchen island. Neutral interior colors throughout. Large backyard with pavilion and covered patio for additional outdoor living space. Within walking distance of one of New Braunfels newer high schools and conveniently located near I35. A great option in this price range.
Investor Tools
$269,743Estimated Mortgage Balance
$264,626Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,015
$264,626
2025
$41,761
$222,865
$264,626
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,015
$264,626
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendlo Mortgage Llc
Fha
$274,829
Yes
First
Dec 21, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,743
N/A
0%
102%
$1,702/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,062/mo
+$26/mo
9.5%
