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 3524 DAVENPORT, Schertz, TX, 78154 generates $3,252/mo in rent and, after a $1,126/mo payment, leaves $1,526/mo in cash flow. Total monthly income is $3,252/mo, and annual cash flow is $18,308/yr on $76,245 invested. Return on cash invested sits at 43.92% in year one, and rental yield is 16.97% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 233.37% and total cumulative return in cash sums $177,931. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,252/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
7,797 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 |
|---|---|---|
| 2024-07-16 | Listed for sale | $230,000 |
| 2024-07-10 | Contingent | $230,000 |
| 2024-07-02 | Price change | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4779.95 | -5.68% | $245,189 | 4.68% |
| 2022-08-14 | $5067.62 | 29.53% | $234,232 | 35.39% |
| 2021-08-14 | $3912.40 | 3.04% | $173,000 | 5.17% |
Listed by: Scott Arnold • D MAX Properties
Mls Name: SABOR
Mls Provider:
Mls ID: #1770600
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.
