McCoy (860) Plan, Carmel RanchSchertzTX78154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Schertz at McCoy (860) Plan, Carmel Ranch, Schertz, TX, 78154 priced at $402,990 pairs $3,118/mo rent with $253/mo cash flow after a $1,972/mo payment. Total monthly income equals $3,118/mo, and annual cash flow comes to $3,033/yr on $133,591 invested. Return on cash invested is 22.18% in year one, and rental yield stands at 9.28% on a $402,990 basis. Equity gained on principal adds $2,600/yr, and 5% annual appreciation accumulates to $111,339 by year five. Five-year ROI measures 116.22% and total cumulative return in cash reaches $155,263. For financing, Ziffy Mortgage’s DSCR program evaluates $3,118/mo property income against a $1,972/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78154, Schertz, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,857
Single Family
14,951
Multi-Family
1,906
Businesses
1,410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
