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% |
Investment property for sale in Schertz at 3005 Muscat Way, Schertz, TX, 78154 earns $93/mo cash flow from $2,536/mo rent with a $1,664/mo payment. Total monthly income totals $2,536/mo, and annual cash flow totals $1,120/yr on $112,710 capital. ROI tracks 20.9% on current figures, and rental yield reads 8.95% at a $340,000 purchase. Equity gained on principal adds $2,194/yr, and 5% annual appreciation supports $93,936 over five years. Five-year ROI reaches 109.51% and total cumulative return in cash sums $123,426. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,536/mo property income instead of your personal income.
Single Family
Built in 2021
6,098 sqft lot
$N/A/sqft
$75 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 |
|---|---|---|
| 2025-05-08 | Listed for sale | $340,000 |
| 2021-06-24 | Sold | N/A |
| 2021-03-17 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $3999.51 | -8.90% | $354,559 | -6.53% |
| 2023-05-08 | $4390.02 | -15.66% | $379,326 | 10.00% |
| 2022-05-08 | $5205.16 | 347.93% | $344,842 | 419.14% |
What's Special
Pull Down Storage
Listed by: Shane Neal • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1864812
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.
