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 404 Pfeil St, Schertz, TX, 78154 priced at $220,000 pairs $1,687/mo rent with $122/mo cash flow after a $1,077/mo payment. Total monthly income equals $1,687/mo, and annual cash flow comes to $1,468/yr on $72,930 invested. Return on cash invested is 21.92% in year one, and rental yield stands at 9.2% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 114.88% and total cumulative return in cash reaches $83,783. For financing, Ziffy Mortgage’s DSCR program evaluates $1,687/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,664 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 |
|---|---|---|
| 2025-01-31 | Price change | $220,000 |
| 2024-12-14 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $141,749 | -10.67% |
| 2023-02-13 | $3093.64 | 136.38% | $158,689 | 162.32% |
| 2022-02-13 | $1308.78 | 141.13% | $60,494 | 152.06% |
Listed by: Mitchell Gonzalez • 1st Choice Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1829247
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.
