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 4605 PEBBLE RUN, Schertz, TX, 78154 listed at $359,900 pairs $3,545/mo rent with a $1,762/mo payment to leave $852/mo cash flow. Total monthly income runs $3,545/mo, and annual cash flow reaches $10,219/yr on $119,307 cash to close. Return on cash invested measures 28.47% in year one, and rental yield registers 11.82% at a $359,900 basis. Equity gained on principal adds $2,322/yr, and annual property appreciation at 5% supports $99,434 by year five. Five-year ROI tracks 150.47% and total cumulative return in cash totals $179,522. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,545/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2002
6,969 sqft lot
$N/A/sqft
$194 quarterly 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 |
|---|---|---|
| 2024-08-15 | Listed for sale | $359,900 |
| 2024-08-02 | Listing removed | N/A |
| 2024-05-24 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6802.48 | -1.48% | $348,935 | 9.33% |
| 2022-08-30 | $6904.93 | 11.43% | $319,155 | 16.48% |
| 2021-08-30 | $6196.60 | 3.79% | $274,004 | 5.93% |
What's Special
Pull Down Stairs
Listed by: Lourdes Bishop • Keller Williams City-View
Mls Name: SABOR
Mls Provider:
Mls ID: #1801233
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.
