Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Schertz at 10161 Pine River Drive, Schertz, TX, 78154 offers a 10.11% rental yield on a $369,990 purchase with $3,118/mo rent. Total monthly income registers $3,118/mo, and a $1,811/mo payment leaves $487/mo available for distribution. Annual cash flow reaches $5,842/yr on $122,652 to close, and return on cash invested stands at 24.67% in year one. Equity gained on principal adds $2,387/yr while 5% annual appreciation supports $102,221 over five years. Portfolio math shows five-year ROI at 129.59% and total cumulative return in cash at $158,942. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,118/mo property income against a $1,811/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78154, Schertz, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,854 (100%) |
| Owner Occupied HU | 11,748 (69.7%) |
| Renter Occupied HU | 4,430 (26.3%) |
| Vacant Housing Units | 676 ( 4.0%) |
| Median Home Value | $337,195 |
| Average Home Value | $362,054 |
Residential
16,857
Single Family
14,951
Multi-Family
1,906
Businesses
1,410
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cesar Amezcua • CA & Company, REALTORS
Mls Name: LERA MLS
Mls ID: #1913870
