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 3508 DAVENPORT, Schertz, TX, 78154 listed at $325,000 pairs $3,545/mo rent with a $1,591/mo payment to leave $1,223/mo cash flow. Total monthly income runs $3,545/mo, and annual cash flow reaches $14,678/yr on $107,738 cash to close. Return on cash invested measures 33.53% in year one, and rental yield registers 13.09% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 177.18% and total cumulative return in cash totals $190,885. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,545/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1997
7,361 sqft lot
$N/A/sqft
$125 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 |
|---|---|---|
| 2024-04-26 | Listed for sale | $325,000 |
| 2023-04-26 | Listing removed | N/A |
| 2023-04-15 | Listed for rent | $2,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4946.95 | -13.92% | $313,096 | 7.59% |
| 2022-08-14 | $5747.25 | 10.16% | $291,000 | 26.14% |
| 2021-08-14 | $5217.00 | 5.04% | $230,688 | 7.21% |
Listed by: Pamela DeFrees • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1769972
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.
