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 3464 Dartmouth Cove, Schertz, TX, 78154 offers $3,047/mo rent that, after a $1,948/mo payment, leaves $185/mo cash flow. Total monthly income is $3,047/mo, and annual cash flow is $2,224/yr on $131,904 cash. Return on cash invested measures 21.6% in year one, and rental yield stands at 9.19% at a $397,900 entry. Equity gained on principal adds $2,568/yr while 5% annual appreciation compounds into $109,932 by year five. Five-year ROI records 113.22% and total cumulative return in cash reaches $149,344. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,047/mo property income versus a $1,948/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
9,147 sqft lot
$N/A/sqft
$376 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $397,900 |
| 2021-01-14 | Listing removed | N/A |
| 2021-01-05 | Pending sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $6607.77 | -15.29% | $399,368 | -0.19% |
| 2023-04-16 | $7800.68 | -11.88% | $400,137 | -2.21% |
| 2022-04-16 | $8852.48 | 27.01% | $409,174 | 32.76% |
Listed by: Laura Vincelette • Phillips & Associates Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1858813
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.
