CashFlowRE
Sign in Sign up
6420 Legato Curv
C- Composite 52.96
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +12.7/30.0
  • Appreciation +5.0/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0

$199,900

6420 Legato Curv · San Antonio, TX 78252
3 bd · 2.0 ba · 1,179 sqft · SingleFamily public records · 265 Days on market
Built 2019 6,969 sqft lot $170/sqft · 21% below area Est $254k · 21% under $60/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6420 Legato Curve! This single-story home offers 3 bedrooms, 2 baths, and 1,180 sq. ft. of comfortable living space. The open layout creates an inviting flow, featuring a spacious dining and living room combo that's perfect for entertaining or relaxing with family. The split master bedroom provides added privacy, complete with its own full bath. Secondary bedrooms are generously sized, ideal for family, guests, or even a home office. Step outside to a great backyard with plenty of room for outdoor fun, gardening, or future entertaining spaces. Located in a convenient and growing area of San Antonio, this home offers easy access to shopping, dining, schools, and major highways. Don't miss your chance to own this home - schedule your showing today! Home is being sold AS IS.

Key facts

  • Move-in ready
  • Open layout
  • Split master bedroom

Tags

OPEN LAYOUTSPLIT MASTER BEDROOMGREAT BACKYARDMOVE-IN READY

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-22 ($-264/yr) — negative.
  • To cash-flow at today's rent, offer at most $196k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (15.3% below list).
  • Recommended offer: $169k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.8% in San Antonio — 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 80/100 on livability (#31 in TX, #1,616 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime F.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.7%/yr); 537 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($1k loan paydown + $-4 appreciation (-0.0% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 265 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $25k (11%) 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,219 (15.3% 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 265 days. Have you received any prior offers? Is the seller open to a 15% 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.85%
Cap rate
6.16%
Cash-on-cash
-0.47%
DSCR
0.98
GRM
9.8

CMA / ARV

ARV (median comp)
$254,020
List price
$199,900
Delta
-21.31%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13608 Whisper Xing 0.23mi 3/2.0 1,156 (-2%) 4mo $224,900 $195 83
6619 Legato Curv 0.28mi 3/2.0 1,156 (-2%) 3mo $220,000 $190 81
6419 Legato 0.03mi 3/2.0 1,323 (+12%) 11mo $260,000 $197 69
5928 Olson Blfs 0.58mi 3/2.0 1,353 (+15%) 13mo $255,000 $188 37

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

Projected returns pro-forma

-0.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.78×
Total profit
$-12,211
Equity at exit
$58,027
10-year hold
IRR
-1.0%
Equity multiple
0.90×
Total profit
$-5,347
Equity at exit
$69,737

Cash invested: $55,972 (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 78252

Home prices YoY
-0.0%
Rents YoY
-1.7%
Active inventory
537
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,692 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$167 /mo · $2,006/yr
Insurance
$83
HOA
$60
Vacancy / Maint / Mgmt
$355
Net cashflow
$-22

Break-even live

Break-even rent $1,720
Max offer price $196,020
Occupancy floor 96%

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
$49,975
Closing costs
$5,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6519 Dynamic Sound San Antonio, TX 3.0 2.0 1156 $1,700 $1.47 23d 1 0.15mi
6528 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,475 $1.24 14d 1 0.15mi
6548 Dynamic Sound San Antonio, TX 3.0 2.0 1323 $1,495 $1.13 23d 1 0.18mi
6614 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,500 $1.26 43d 1 0.24mi
6614 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,500 $1.26 3d 1 0.24mi
13067 Whisper Bnd San Antonio, TX 3.0 2.0 1442 $1,750 $1.21 23d 1 0.33mi
6304 Masterson Rd Unit 3294 San Antonio, TX 3.0 2.0 1463 $2,209 $1.51 3d 1 0.34mi
6304 Masterson Rd Unit 2294 San Antonio, TX 2.0 2.0 1158 $1,897 $1.64 3d 1 0.34mi
6522 Vivaldi Isle San Antonio, TX 3.0 2.0 1325 $1,500 $1.13 43d 1 0.36mi
6023 Macdona Rdg San Antonio, TX 4.0 2.0 1474 $1,695 $1.15 43d 1 0.53mi
13727 Barn Door San Antonio, TX 3.0 2.0 1474 $1,800 $1.22 23d 1 0.70mi
5565 Mansions Blfs San Antonio, TX 1.0–4.0 1.0–3.0 1326 $1,901 $1.43 1d 33 0.74mi
6603 Arid Way San Antonio, TX 3.0 2.0 1440 $1,506 $1.05 43d 1 0.74mi
6683 Arid Way San Antonio, TX 3.0 2.0 1440 $1,500 $1.04 23d 1 0.80mi
7214 Cultivator Way San Antonio, TX 3.0 2.0 1125 $1,395 $1.24 43d 1 0.88mi
5525 Mansions Blfs San Antonio, TX 3.0 1.0–2.0 869 $1,613 $1.86 1d 48 0.88mi
7226 Cultivator Way San Antonio, TX 3.0 2.0 1300 $1,497 $1.15 23d 1 0.89mi
7427 Silos Trl San Antonio, TX 3.0 2.0 1082 $1,500 $1.39 43d 1 0.90mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1276 $1,285 $1.01 17d 1 0.96mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1266 $1,351 $1.07 23d 1 0.96mi
13922 Wool Park San Antonio, TX 3.0 2.0 1416 $1,450 $1.02 23d 1 0.99mi
7410 Silos Rdg San Antonio, TX 3.0 2.0 1026 $1,195 $1.16 23d 1 0.99mi
13802 Ostrich Run San Antonio, TX 3.0 2.0 1300 $1,600 $1.23 17d 1 1.02mi
5022 Flight Sail San Antonio, TX 3.0 2.0 1300 $1,700 $1.31 23d 1 1.02mi
6738 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,585 $1.09 43d 1 1.02mi
6711 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,606 $1.10 12d 1 1.06mi
13850 Llama Pl San Antonio, TX 2.0 2.0 741 $1,250 $1.69 2d 1 1.08mi
7007 Calle Aleman San Antonio, TX 2.0 2.0 1000 $850 $0.85 23d 1 1.10mi
7007 Calle Aleman San Antonio, TX 2.0 2.0 1000 $1,050 $1.05 43d 1 1.10mi
7411 Donkey Vly San Antonio, TX 3.0 2.0 1125 $1,700 $1.51 43d 1 1.11mi
7415 Donkey Vly San Antonio, TX 3.0 2.0 1225 $1,500 $1.22 43d 1 1.11mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 2d 1 1.12mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 21d 1 1.12mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,475 $1.13 23d 1 1.12mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,575 $1.21 43d 1 1.12mi
13918 Llama Pl San Antonio, TX 2.0 2.0 741 $1,500 $2.02 43d 1 1.15mi
7218 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,575 $1.06 21d 1 1.16mi
7247 Ox Pl San Antonio, TX 3.0 2.0 1300 $1,800 $1.38 4d 1 1.17mi
7231 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,750 $1.17 4d 1 1.20mi
6528 Chevler Pass San Antonio, TX 3.0 2.0 1455 $1,345 $0.92 43d 1 1.21mi

HOA detail

Monthly dues
$60 · $720/yr

Listing history 23 events

  1. 2026-06-18
    days on market $199,900 Active 265 DOM
  2. 2026-06-17
    days on market $199,900 Active 264 DOM
  3. 2026-06-16
    days on market $199,900 Active 263 DOM
  4. 2026-06-15
    days on market $199,900 Active 262 DOM
  5. 2026-06-13
    days on market $199,900 Active 260 DOM
  6. 2026-06-09
    days on market $199,900 Active 256 DOM
  7. 2026-06-08
    days on market $199,900 Active 255 DOM
  8. 2026-06-07
    days on market $199,900 Active 254 DOM
  9. 2026-06-04
    days on market $199,900 Active 251 DOM
  10. 2026-06-03
    days on market $199,900 Active 250 DOM
  11. 2026-06-02
    days on market $199,900 Active 249 DOM
  12. 2026-06-02
    days on market $199,900 Active 248 DOM
  13. 2026-05-31
    days on market $199,900 Active 247 DOM
  14. 2026-03-26
    price $199,900 793-char remark
    Show marketing remark (793 chars)

    Welcome to 6420 Legato Curve! This single-story home offers 3 bedrooms, 2 baths, and 1,180 sq. ft. of comfortable living space. The open layout creates an inviting flow, featuring a spacious dining and living room combo that's perfect for entertaining or relaxing with family. The split master bedroom provides added privacy, complete with its own full bath. Secondary bedrooms are generously sized, ideal for family, guests, or even a home office. Step outside to a great backyard with plenty of room for outdoor fun, gardening, or future entertaining spaces. Located in a convenient and growing area of San Antonio, this home offers easy access to shopping, dining, schools, and major highways. Don't miss your chance to own this home - schedule your showing today! Home is being sold AS IS.

  15. 2025-11-08
    price $205,000 793-char remark
    Show marketing remark (793 chars)

    Welcome to 6420 Legato Curve! This single-story home offers 3 bedrooms, 2 baths, and 1,180 sq. ft. of comfortable living space. The open layout creates an inviting flow, featuring a spacious dining and living room combo that's perfect for entertaining or relaxing with family. The split master bedroom provides added privacy, complete with its own full bath. Secondary bedrooms are generously sized, ideal for family, guests, or even a home office. Step outside to a great backyard with plenty of room for outdoor fun, gardening, or future entertaining spaces. Located in a convenient and growing area of San Antonio, this home offers easy access to shopping, dining, schools, and major highways. Don't miss your chance to own this home - schedule your showing today! Home is being sold AS IS.

  16. 2025-10-14
    price $215,000 793-char remark
    Show marketing remark (793 chars)

    Welcome to 6420 Legato Curve! This single-story home offers 3 bedrooms, 2 baths, and 1,180 sq. ft. of comfortable living space. The open layout creates an inviting flow, featuring a spacious dining and living room combo that's perfect for entertaining or relaxing with family. The split master bedroom provides added privacy, complete with its own full bath. Secondary bedrooms are generously sized, ideal for family, guests, or even a home office. Step outside to a great backyard with plenty of room for outdoor fun, gardening, or future entertaining spaces. Located in a convenient and growing area of San Antonio, this home offers easy access to shopping, dining, schools, and major highways. Don't miss your chance to own this home - schedule your showing today! Home is being sold AS IS.

  17. 2025-09-26
    listed $225,000 New 793-char remark
    Show marketing remark (793 chars)

    Welcome to 6420 Legato Curve! This single-story home offers 3 bedrooms, 2 baths, and 1,180 sq. ft. of comfortable living space. The open layout creates an inviting flow, featuring a spacious dining and living room combo that's perfect for entertaining or relaxing with family. The split master bedroom provides added privacy, complete with its own full bath. Secondary bedrooms are generously sized, ideal for family, guests, or even a home office. Step outside to a great backyard with plenty of room for outdoor fun, gardening, or future entertaining spaces. Located in a convenient and growing area of San Antonio, this home offers easy access to shopping, dining, schools, and major highways. Don't miss your chance to own this home - schedule your showing today! Home is being sold AS IS.

  18. 2019-09-30
    soldstatus Sold 169-char remark
    Show marketing remark (169 chars)

    This single story 3 bedroom, 2 bath home features 1180 sq ft of living space. The layout features a split master bedroom. Open dining room/living combo. Great back yard!

  19. 2019-07-24
    price $182,125 169-char remark
    Show marketing remark (169 chars)

    This single story 3 bedroom, 2 bath home features 1180 sq ft of living space. The layout features a split master bedroom. Open dining room/living combo. Great back yard!

  20. 2019-07-02
    listed $181,125 New 169-char remark
    Show marketing remark (169 chars)

    This single story 3 bedroom, 2 bath home features 1180 sq ft of living space. The layout features a split master bedroom. Open dining room/living combo. Great back yard!

  21. 2019-07-01
    historical
  22. 2019-06-11
    price $181,125
  23. 2019-05-23
    listed $180,125 New

ⓘ 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
$2,006 · $167/mo
Projected year-2 tax
$3,658 · $305/mo
Expected delta
+$1,652/yr (+$138/mo · 82.3%)

ⓘ 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 ≥109°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$20,306
− Mortgage interest
−$11,198
− Property taxes
−$2,006
− Insurance
−$1,000
− Repairs & maintenance
−$1,625
− Management
−$1,625
− HOA
−$720
− Depreciation
−$5,815
Taxable loss
−$3,681
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$884
After-tax cash flow
$620/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
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 of 826 in TX

Livability — San Antonio

Score
80/100
State rank
#31
US rank
#1616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
City population
1,806,925
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
21,790
Household income
$85,518
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
152.0

Population outlook (Bexar County) Hauer SSP2

Today (2025)
2,336,851 people
By 2030
2,560,728 · +9.6%
By 2040
3,020,569 · +29.3%
By 2050
3,493,522 · +49.5%
By 2075
4,668,459 · +99.8%
By 2100
5,533,242 · +136.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (68%)
Race & ethnicity
Hispanic / Latino 68% Two or more races 29% White 17% Black 8% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 61% Puerto Rican 1%
Common ancestry
Hispanic 2% Lithuanian 1% German 1%
Foreign-born
12% · Canada, South Korea
Languages at home
58% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 1%

Political lean MEDSL · Bexar

2024 margin
Lean D (+9.8) · D 54.3% · R 44.6% · Other 1.1%
2008→2024 swing
+4.2pp toward D · 2008: 5.6pp · 2024: 9.8pp
All cycles
2024: D+9.8 2020: D+18.2 2016: D+13.5 2012: D+4.6 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▬ -0.00%
Current HPI
183.6413
Rent YoY
▼ -1.67%
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

+11.0% since first listed
10 events — show timeline
  • 2026-03-26 Price Changed $199,900 LERA
  • 2025-11-08 Price Changed $205,000 LERA
  • 2025-10-14 Price Changed $215,000 LERA
  • 2025-09-26 Listed $225,000 LERA
  • 2019-09-30 Sold (MLS) LERA
  • 2019-07-24 Price Changed $182,125 LERA
  • 2019-07-02 Listed $181,125 LERA
  • 2019-07-01 Listing Removed LERA
  • 2019-06-11 Price Changed $181,125 LERA
  • 2019-05-23 Listed $180,125 LERA

Property tax history

-12.2%/yr

Latest (2025): $2,006 · -57.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…