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 3001 MUSCAT WAY, Schertz, TX, 78154 priced at $380,000 converts $2,220/mo rent into after a $1,860/mo obligation. Total monthly income equals $2,220/mo. Return on cash invested prints 14.84% in year one, and rental yield reads 7.01% against a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation compiles into $104,987 by year five. Five-year ROI reaches 77.04% and total cumulative return in cash sums $97,045. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,860/mo payment, not borrower’s personal income.
Single Family
Built in 2021
6,969 sqft lot
$N/A/sqft
$300 semi-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 |
|---|---|---|
| 2024-11-21 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $386,988 | -7.32% |
| 2023-12-27 | $698.35 | -87.39% | $417,538 | 25.83% |
| 2022-12-27 | $5536.61 | 1287.55% | $331,831 | 1354.82% |
Listed by: David Karras • David Karras Real Estate Solutions
Mls Name: SABOR
Mls Provider:
Mls ID: #1821194
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.
