CashFlowRE
Sign in Sign up
2912 Redtip
D- Composite 39.56
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +8.0/30.0
  • ARV discount +7.6/15.0
  • Appreciation +5.2/10.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • 1% rule +3.1/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0

$249,900

2912 Redtip · Schertz, TX 78108
3 bd · 2.0 ba · 1,584 sqft · SingleFamily public records · 80 Days on market
Built 2007 6,664 sqft lot Est $250k · at est. $33/mo HOA · 2% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

Key facts

  • Community amenities
  • Covered back patio
  • Neighborhood pool

Tags

OPEN-CONCEPT LAYOUTCOVERED BACK PATIOCOMMUNITY AMENITIESNEIGHBORHOOD POOL

Property features AI

Finance

  • Financial info: Down payment resources available
  • HOA & community: Mandatory HOA; Annual HOA fee of $396; Association transfer fee of $350; Community: RIATA (amenities include pool, park/playground, jogging and bike trails)

Exterior

  • Parking: 2-car garage
  • Utilities: Water provided by Schertz; Sewer provided by Schertz; Electricity provided by CPS
  • Home design: Pre-owned single-family home; Approximately 19 years old; Brick and cement fiber exterior; Slab foundation; Composition roof
  • Construction: Built by Continental Homes of TX
  • Exterior features: Pool access in community; Park/playground nearby; Jogging and bike trails

Interior

  • Kitchen: Island kitchen; Breakfast bar; Microwave oven; Stove/Range; Dishwasher; Walk-in pantry
  • Bedrooms: Master bedroom (15 x 12) with walk-in closet and full bath; Bedroom 2 (11 x 11); Bedroom 3 (11 x 11)
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; Master bath with separate tub and shower (9 x 9)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans; Separate dining room; Island kitchen with breakfast bar; Walk-in pantry; Ground level with no steps; All bedrooms on the same floor; All window coverings remain; Smoke alarm; Gas water heater; Disposal
  • Laundry & utility: Laundry room on main level; Washer connection; Dryer connection; Utility room (8 x 5)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-256 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (18.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (19.4% below list).
  • Recommended offer: $201k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 2.8% in Schertz — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#198 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: health & safety D+, amenities F, commute F.
  • Schertz-Cibolo-U City ISD (suburban): math 49% / reading 48% proficiency, ranked #152 of 826 in TX (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: John A Sippel El (math 40% / reading 41%, grade F, #1,490 of 4,322 statewide, top 35%, 743 students, 35% FRL); Byron P Steele Ii H S (math 68% / reading 66%, grade B, #163 of 1,632 statewide, top 11%, 2,716 students, 25% FRL) — zoned schools at 30% FRL track the district average.
  • Market conditions: Rents rising (+2.4%/yr); 739 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($2k loan paydown + $1k appreciation (0.5% local appreciation)).
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $40k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $201,419 (19.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.81%
Cap rate
5.06%
Cash-on-cash
-4.39%
DSCR
0.80
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$250,272
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
717 Fountain Gate 0.13mi 3/2.0 1,581 (-0%) 1mo $250,000 $158 93
720 Fountain Gate 0.11mi 3/2.0 1,581 (-0%) 4mo $244,000 $154 92
760 Fountain Gate 0.21mi 3/2.0 1,581 (-0%) 1mo $249,000 $157 89
2817 Cheney Rd 0.19mi 3/2.0 1,628 (+3%) 1mo $270,000 $166 86
725 Fountain Gate 0.14mi 3/2.0 1,581 (-0%) 13mo $249,900 $158 82
2629 War Admiral 0.50mi 3/2.0 1,599 (+1%) 7mo $230,000 $144 69
2617 Crusader 0.33mi 3/2.0 1,745 (+10%) 2mo $269,900 $155 66
4910 Cherry Tree 0.66mi 3/2.0 1,474 (-7%) 2mo $234,900 $159 56
5009 Whisper 0.74mi 3/2.0 1,558 (-2%) 10mo $264,000 $169 54
2713 Sterling 0.37mi 3/2.0 1,765 (+11%) 14mo $279,900 $159 52
2704 Sterling Way 0.37mi 3/2.0 1,765 (+11%) 14mo $279,900 $159 52
5010 Brookhead 0.71mi 3/2.0 1,492 (-6%) 12mo $220,000 $147 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.47% appreciation · 2.42% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.73×
Total profit
$-19,113
Equity at exit
$78,496
10-year hold
IRR
-0.3%
Equity multiple
0.96×
Total profit
$-2,754
Equity at exit
$99,232

Cash invested: $69,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 78108

Home prices YoY
0.3%
Rents YoY
2.4%
Active inventory
739
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,014 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$400 /mo · $4,797/yr
Insurance
$104
HOA
$33
Vacancy / Maint / Mgmt
$423
Net cashflow
$-256

Break-even live

Break-even rent $2,338
Max offer price $204,646
Occupancy floor

Sensitivity live

Price -10% $-115 -5% $-185 +0% $-256 +5% $-327 +10% $-398
Rent -10% $-415 -5% $-336 +0% $-256 +5% $-177 +10% $-97
Rate -1.0pp $-130 -0.5pp $-193 base $-256 +0.5pp $-321 +1.0pp $-387

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$62,475
Closing costs
$7,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3406 Sherwin Dr Schertz, TX 3.0 2.5 1819 $1,950 $1.07 24d 1 0.67mi
4909 Tiffany Ln Schertz, TX 3.0 2.0 1434 $1,629 $1.14 24d 1 0.75mi
3301 Orth Ave Schertz, TX 3.0 2.0 1654 $2,200 $1.33 3d 1 1.02mi
325 Cortijo Cibolo, TX 4.0 2.0 2080 $2,350 $1.13 5d 1 1.11mi
18508 Ripps Kreusler Schertz, TX 1.0–3.0 1.0–2.5 1061 $2,499 $2.36 2d 55 1.17mi
428 Kings Way Cibolo, TX 4.0 2.0 1730 $2,099 $1.21 24d 1 1.19mi
5745 Maxfli Dr Schertz, TX 3.0 2.0 1214 $1,600 $1.32 18d 1 1.26mi
204 N Willow Way Cibolo, TX 3.0 2.0 1724 $1,750 $1.02 5d 1 1.39mi
5248 Columbia Dr Cibolo, TX 3.0 2.0 1745 $1,800 $1.03 24d 1 1.41mi
5244 Brookline Schertz, TX 3.0 2.0 1758 $1,750 $1.00 24d 1 1.48mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
waterpool

Listing history 24 events

  1. 2026-06-18
    days on market $249,900 Active 80 DOM
  2. 2026-06-17
    days on market $249,900 Active 79 DOM
  3. 2026-06-16
    days on market $249,900 Active 78 DOM
  4. 2026-06-13
    days on market $249,900 Active 75 DOM
  5. 2026-06-13
    days on market $249,900 Active 74 DOM
  6. 2026-06-09
    days on market $249,900 Active 71 DOM
  7. 2026-06-08
    days on market $249,900 Active 70 DOM
  8. 2026-06-07
    days on market $249,900 Active 69 DOM
  9. 2026-06-04
    days on market $249,900 Active 66 DOM
  10. 2026-06-03
    days on market $249,900 Active 65 DOM
  11. 2026-06-02
    days on market $249,900 Active 64 DOM
  12. 2026-06-01
    statusdays on market $249,900 Active 63 DOM
  13. 2026-05-31
    days on market $249,900 Price Change 62 DOM
  14. 2026-05-22
    price $249,900
  15. 2026-05-21
    price $259,900
  16. 2026-04-26
    price $279,900
  17. 2026-03-30
    listed $289,900 New
  18. 2020-10-19
    soldstatus
  19. 2020-10-16
    soldstatus Sold 484-char remark
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

  20. 2020-09-27
    status Pending 484-char remark
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

  21. 2020-09-20
    status Pending
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

  22. 2020-09-20
    historical Active Option 484-char remark
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

  23. 2020-09-16
    listed $219,900 New 484-char remark
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

  24. 2020-09-16
    listed $219,900 Active
    Show marketing remark (484 chars)

    Don't miss out on this well-maintained 3 bedroom, 2 full bath home in a great community with easy access to I35. You'll enjoy family time with the open floor plan and evening BBQs on the covered back patio, or playing with the kids in the community pool. New AC compressor, capacitor and new water heater! This could be a great starter home or an investment property for the right buyer. Walking distance to Sippel Elementary School. PLEASE WEAR MASKS AND GLOVES WHEN INSIDE THE HOME.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$4,797 · $400/mo
Projected year-2 tax
$4,797 · $400/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,170
− Mortgage interest
−$13,998
− Property taxes
−$4,797
− Insurance
−$1,250
− Repairs & maintenance
−$1,934
− Management
−$1,934
− HOA
−$396
− Depreciation
−$7,270
Taxable loss
−$7,408
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,778
After-tax cash flow
$-1,296/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Schertz-Cibolo-U City ISD
NCES district ID
4839480
Math proficiency
49% ▼ -12.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$75,790
Composite
44.02/100
National rank
#2886
State rank
#152 of 826 in TX

Livability — Schertz

Score
73/100
State rank
#198
US rank
#5013

Category grades

Amenities F Commute F Cost of living A Crime A Employment A+ Housing A+ Health & safety D+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Schertz, TX
County
Guadalupe County · 147,291 people
City population
41,907
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
49,784
Household income
$113,004
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
521.0

Population outlook (Guadalupe County) Hauer SSP2

Today (2025)
196,854 people
By 2030
220,210 · +11.9%
By 2040
268,004 · +36.1%
By 2050
316,333 · +60.7%
By 2075
434,747 · +120.8%
By 2100
520,447 · +164.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 46% Hispanic / Latino 30% Two or more races 22% Black 13% Asian 3%
Hispanic origin (detail)
Mexican 22% Puerto Rican 4%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
7% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 13% Vietnamese 1% German/W. Germanic 1%

Political lean MEDSL · Guadalupe

2024 margin
Strong R (+29.5) · D 34.8% · R 64.3%
2008→2024 swing
+1.5pp toward D · 2008: -31.0pp · 2024: -29.5pp
All cycles
2024: R+29.5 2020: R+24.2 2016: R+31.8 2012: R+35.1 2008: R+31.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.47%
Current HPI
182.7296
Rent YoY
▲ 2.42%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+13.6% since first listed
11 events — show timeline
  • 2026-05-22 Price Changed $249,900 LERA
  • 2026-05-21 Price Changed $259,900 LERA
  • 2026-04-26 Price Changed $279,900 LERA
  • 2026-03-30 Listed $289,900 LERA
  • 2020-10-19 Sold (Public Records) Public Records
  • 2020-10-16 Sold (MLS) LERA
  • 2020-09-27 Pending LERA
  • 2020-09-20 Pending CTXMLS
  • 2020-09-20 Contingent LERA
  • 2020-09-16 Listed $219,900 LERA
  • 2020-09-16 Listed $219,900 CTXMLS

Property tax history

+1.1%/yr

Latest (2026): $4,797 · -10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…