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 2404 Woodbridge Way, Schertz, TX, 78154 priced at $549,000 converts $4,408/mo rent into $490/mo cash flow after a $2,687/mo obligation. Total monthly income equals $4,408/mo, and annual cash flow totals $5,884/yr on $180,621 invested. Return on cash invested prints 23.32% in year one, and rental yield reads 9.63% against a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation compiles into $151,679 by year five. Five-year ROI reaches 122.35% and total cumulative return in cash sums $220,988. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,408/mo property income covering a $2,687/mo payment, not borrower’s personal income.
Single Family
Built in 2002
0.44 Acres lot
$N/A/sqft
$165 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $4080.56 | -25.39% | $504,186 | 3.53% |
| 2023-03-31 | $5469.00 | -13.89% | $487,013 | 10.00% |
| 2022-03-31 | $6351.21 | N/A | $442,739 | 10.00% |
What's Special
Partially Floored,Pull Down Stairs,Storage Only
Listed by: Pamela Smartt • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1854248
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.
