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% |
Rental property for sale in Schertz at 12025 Vignette, Schertz, TX, 78154 offers $4,890/mo rent that, after a $2,442/mo payment, leaves $1,257/mo cash flow. Total monthly income is $4,890/mo, and annual cash flow is $15,083/yr on $165,419 cash. Return on cash invested measures 29.03% in year one, and rental yield stands at 11.76% at a $499,000 entry. Equity gained on principal adds $3,220/yr while 5% annual appreciation compounds into $137,865 by year five. Five-year ROI records 153.16% and total cumulative return in cash reaches $253,350. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,890/mo property income versus a $2,442/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
9,147 sqft lot
$N/A/sqft
$255 quarterly 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 |
|---|---|---|
| 2024-08-08 | Price change | $499,000 |
| 2024-07-22 | Price change | $515,000 |
| 2024-06-29 | Price change | $520,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3974.96 | 18.43% | $534,710 | 18.48% |
| 2022-08-14 | $3356.44 | 30.72% | $451,290 | 27.48% |
| 2021-08-14 | $2567.64 | N/A | $354,000 | 2.66% |
What's Special
Storage Only
Listed by: Tiffany Hauser • Luxury Home & Land Sales, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1799674
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
