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 4628 Flagstone Dr, Schertz, TX, 78154 priced at $319,900 converts $2,220/mo rent into after a $1,566/mo obligation. Total monthly income equals $2,220/mo. Return on cash invested prints 18.2% in year one, and rental yield reads 8.33% against a $319,900 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation compiles into $88,382 by year five. Five-year ROI reaches 95.27% and total cumulative return in cash sums $101,036. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,566/mo payment, not borrower’s personal income.
Single Family
Built in 1998
7,091 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $319,900 |
| 2020-06-06 | Listing removed | $1,600 |
| 2020-05-05 | Listed for rent | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5689.23 | N/A | $291,830 | 9.29% |
| 2022-08-14 | N/A | N/A | $267,012 | 16.15% |
| 2021-08-14 | $5198.74 | 3.76% | $229,880 | 5.90% |
Listed by: Erica Kennedy • BHHS Don Johnson REALTORS - NB
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #553094
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2024 Central Texas MLS, All Rights Reserved.
