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 200 RUSTIC SPRINGS, Schertz, TX, 78148 generates $5,567/mo in rent and, after a $2,276/mo payment, leaves $2,179/mo in cash flow. Total monthly income is $5,567/mo, and annual cash flow is $26,144/yr on $154,148 invested. Return on cash invested sits at 36.87% in year one, and rental yield is 14.37% on a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 195.23% and total cumulative return in cash sums $300,947. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,567/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,492 sqft lot
$N/A/sqft
$440 annually HOA
Neighborhood data shown for ZIP Code: 78148, Universal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,105 (100%) |
| Owner Occupied HU | 4,810 (52.8%) |
| Renter Occupied HU | 3,729 (41.0%) |
| Vacant Housing Units | 566 ( 6.2%) |
| Median Home Value | $300,000 |
| Average Home Value | $324,744 |
Residential
9,074
Single Family
6,759
Multi-Family
2,315
Businesses
734
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Listed for sale | $465,000 |
| 2024-07-10 | Listing removed | N/A |
| 2024-06-10 | Contingent | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8259.35 | -8.18% | $420,000 | 7.89% |
| 2022-08-14 | $8994.69 | 684.73% | $389,290 | 1310.47% |
| 2021-08-14 | $1146.22 | N/A | $27,600 | -37.27% |
Listed by: David Gaston • Partners Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1773057
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.
