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 404 BEVERLY DR, Schertz, TX, 78154 with 5% annual appreciation on a $194,999 basis while $1,753/mo rent supports operations. Total monthly income totals $1,753/mo and a $954/mo payment preserves $367/mo for cash returns. Annual cash flow comes to $4,401/yr on $64,642 deployed, and return on cash invested reaches 26.72% in year one. Equity gained on principal adds $1,258/yr, and five-year appreciation sums $53,875 alongside rental yield of 10.79%. Five-year ROI measures 140.58% and total cumulative return in cash totals $90,874.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,753/mo property income versus a $954/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1975
6,969 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 |
|---|---|---|
| 2025-01-29 | Listed for sale | $194,999 |
| 2010-04-28 | Sold | N/A |
| 2010-01-24 | Price change | $86,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $91,869 | 4.08% |
| 2023-02-13 | $1142.30 | -21.85% | $88,265 | 10.00% |
| 2022-02-13 | $1461.75 | -55.70% | $80,241 | -45.00% |
Listed by: Sonia Rodriguez • Phyllis Browning Company
Mls Name: SABOR
Mls Provider:
Mls ID: #1838112
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.
