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 1617 Willow Top Dr, Schertz, TX, 78154 generates $3,226/mo in rent and, after a $2,104/mo payment, leaves $154/mo in cash flow. Total monthly income is $3,226/mo, and annual cash flow is $1,852/yr on $142,512 invested. Return on cash invested sits at 21.21% in year one, and rental yield is 9% on a $429,900 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 111.09% and total cumulative return in cash sums $158,311. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,226/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
7,405 sqft lot
$N/A/sqft
$177 annually 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $429,900 |
| 2020-08-09 | Listing removed | $257,000 |
| 2020-06-22 | Pending sale | $257,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $4944.30 | 12.26% | $313,781 | 10.00% |
| 2023-04-12 | $4404.20 | -12.99% | $285,255 | 10.00% |
| 2022-04-12 | $5061.91 | 1.88% | $259,323 | 10.00% |
What's Special
Access Only
Listed by: Jacob Hernandez • Levi Rodgers Real Estate Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1857849
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.
