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 3132 PENCIL CHOLLA, Schertz, TX, 78154 offers a 11.52% rental yield on a $430,000 purchase with $4,127/mo rent. Total monthly income registers $4,127/mo, and a $2,105/mo payment leaves $1,069/mo available for distribution. Annual cash flow reaches $12,826/yr on $142,545 to close, and return on cash invested stands at 28.91% in year one. Equity gained on principal adds $2,775/yr while 5% annual appreciation supports $118,801 over five years. Portfolio math shows five-year ROI at 152.3% and total cumulative return in cash at $217,095. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,127/mo property income against a $2,105/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
7,448 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-07-24 | Price change | $430,000 |
| 2024-05-11 | Listed for sale | $435,999 |
| 2022-08-19 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2810.07 | 41.26% | $378,010 | 27.83% |
| 2022-08-14 | $1989.34 | 2.72% | $295,702 | 10.00% |
| 2021-08-14 | $1936.64 | N/A | $268,820 | 3.33% |
What's Special
Access Only,Finished
Listed by: Xaveria Tucker • Princely Realty Group LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1774419
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.
