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 8259 BREEZY CV, Schertz, TX, 78154 priced at $395,000 converts $4,649/mo rent into $1,840/mo cash flow after a $1,933/mo obligation. Total monthly income equals $4,649/mo, and annual cash flow totals $22,085/yr on $130,943 invested. Return on cash invested prints 36.78% in year one, and rental yield reads 14.12% against a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,131 by year five. Five-year ROI reaches 194.51% and total cumulative return in cash sums $254,694. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,649/mo property income covering a $1,933/mo payment, not borrower’s personal income.
Single Family
Built in 2017
5,619 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 |
|---|---|---|
| 2024-06-01 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-08-14 | $676.42 | N/A | $28,500 | 29.55% |
| 2016-08-14 | N/A | N/A | $22,000 | N/A |
What's Special
Pull Down Stairs,Attic - Radiant Barrier Decking
Listed by: Boma Orupabo • Vortex Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1780165
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.
