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 Ashleigh Plan, The Crossvine 55', Schertz, TX, 78154 offers a 8.88% rental yield on a $443,990 purchase with $3,287/mo rent. Total monthly income registers $3,287/mo, and a $2,173/mo payment leaves $130/mo available for distribution. Annual cash flow reaches $1,558/yr on $147,183 to close, and return on cash invested stands at 20.97% in year one. Equity gained on principal adds $2,865/yr while 5% annual appreciation supports $122,666 over five years. Portfolio math shows five-year ROI at 109.72% and total cumulative return in cash at $161,487. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,287/mo property income against a $2,173/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-01-24 | Price change | $443,990 |
| 2024-03-14 | Listed for sale | $468,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Julie Dent • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
