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 420 nell deane, Schertz, TX, 78154 priced at $245,000 pairs $2,834/mo rent with $1,047/mo cash flow after a $1,199/mo payment. Total monthly income equals $2,834/mo, and annual cash flow comes to $12,564/yr on $81,218 invested. Return on cash invested is 35.38% in year one, and rental yield stands at 13.88% on a $245,000 basis. Equity gained on principal adds $1,581/yr, and 5% annual appreciation accumulates to $67,689 by year five. Five-year ROI measures 187.23% and total cumulative return in cash reaches $152,064. For financing, Ziffy Mortgage’s DSCR program evaluates $2,834/mo property income against a $1,199/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1972
0.29 Acres 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 |
|---|---|---|
| 2024-07-01 | Listing removed | N/A |
| 2024-05-07 | Price change | $245,000 |
| 2024-02-13 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4606.79 | -8.95% | $236,306 | 1.04% |
| 2022-08-14 | $5059.71 | 19.46% | $233,867 | 24.87% |
| 2021-08-14 | $4235.45 | 7.76% | $187,285 | 9.98% |
Listed by: Celeste Heller • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1788980
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.
