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 628 Rooster Run, Schertz, TX, 78154 priced at $315,000 converts $2,174/mo rent into after a $1,542/mo obligation. Total monthly income equals $2,174/mo. Return on cash invested prints 18.87% in year one, and rental yield reads 8.28% against a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation compiles into $87,029 by year five. Five-year ROI reaches 98.59% and total cumulative return in cash sums $102,953. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,174/mo property income covering a $1,542/mo payment, not borrower’s personal income.
Single Family
Built in 2006
6,098 sqft lot
$N/A/sqft
$72 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $315,000 |
| 2014-12-08 | Sold | N/A |
| 2014-09-17 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $4046.15 | 3.83% | $267,571 | 3.21% |
| 2023-04-16 | $3897.05 | -14.36% | $259,241 | 10.00% |
| 2022-04-16 | $4550.28 | 1.52% | $235,674 | 10.00% |
Listed by: Joshua Goodridge • Collective Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1858851
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.
