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 Crockett Plan, The Crossvine 45', Schertz, TX, 78154 generates $3,316/mo in rent and, after a $2,036/mo payment, leaves $358/mo in cash flow. Total monthly income is $3,316/mo, and annual cash flow is $4,295/yr on $137,901 invested. Return on cash invested sits at 23.02% in year one, and rental yield is 9.57% on a $415,990 entry. Equity gained on principal adds $2,684/yr, while 5% annual appreciation builds toward $114,930 over five years. Five-year ROI reaches 120.74% and total cumulative return in cash sums $166,508. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,316/mo property income rather than buyer’s personal income.
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 | $415,990 |
| 2024-05-02 | Listed for sale | $440,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-13 | N/A | N/A | $455,000 | 897.81% |
| 2024-11-13 | $338.92 | N/A | $45,600 | N/A |
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A
