CashFlowRE
Sign in Sign up
1721 Monterey St
B- Composite 66.62
Why this score? — see what drove the B- 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 +21.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.4/10.0
  • DSCR +7.0/10.0
  • Appreciation +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$135,000

1721 Monterey St · San Antonio, TX 78207-4205
4 bd · 1.0 ba · 1,438 sqft · SingleFamily public records · 101 Days on market
Built 1930 7,927 sqft lot $94/sqft · 19% below area Est $166k · 19% under

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

Listing remarks MLS

Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

Key facts

  • Out building
  • Craftsman style home
  • Metal roof

Tags

CRAFTSMAN STYLE HOMEGATED CORNER LOTUPDATED KITCHENUPDATED BATHROOMMETAL ROOFOUT BUILDING

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 4-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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.
  • San Antonio ISD (urban): math 12% / reading 22% proficiency, ranked #805 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 1 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($933 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $58k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 77% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.24%
Cap rate
8.17%
Cash-on-cash
6.70%
DSCR
1.30
GRM
6.7

CMA / ARV

ARV (median comp)
$166,454
List price
$135,000
Delta
-18.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2115 W Houston 0.21mi 3/2.0 (-1) 1,424 (-1%) 1mo $229,900 $161 79
2214 W Cesar E Chavez 0.31mi 3/1.0 (-1) 1,512 (+5%) 7mo $89,900 $59 66
2706 W W Cesar E Chavez Blvd 0.17mi 4/2.0 1,504 (+5%) 17mo $150,000 $100 66
509 S Navidad 0.36mi 3/2.0 (-1) 1,512 (+5%) 3mo $140,000 $93 63
2219 Saunders Ave 0.35mi 3/1.0 (-1) 1,560 (+8%) 11mo $175,000 $112 55
2406 W Martin St 0.40mi 3/1.0 (-1) 1,326 (-8%) 14mo $114,900 $87 52
3023 W Travis 0.75mi 3/2.0 (-1) 1,476 (+3%) 3mo $199,900 $135 49
2006 San Luis St 0.30mi 3/1.0 (-1) 1,314 (-9%) 21mo $39,900 $30 49
1614 W Martin 0.58mi 3/1.0 (-1) 1,276 (-11%) 1mo $129,900 $102 48
2606 W Travis St 0.44mi 3/1.0 (-1) 1,266 (-12%) 11mo $134,900 $107 45
1111 Perez St 0.57mi 4/2.0 1,312 (-9%) 14mo $175,000 $133 43
2015 Vera Cruz 0.72mi 3/2.0 (-1) 1,266 (-12%) 9mo $229,000 $181 30

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

Projected returns pro-forma

3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.8%
Equity multiple
1.79×
Total profit
$29,845
Equity at exit
$60,702
10-year hold
IRR
15.7%
Equity multiple
3.32×
Total profit
$87,613
Equity at exit
$93,549

Cash invested: $37,800 (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 78207-4205

Active inventory
1
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,680 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$352 /mo · $4,221/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$211

Break-even live

Break-even rent $1,413
Max offer price $135,000
Occupancy floor 82%

Sensitivity live

Price -10% $288 -5% $249 +0% $211 +5% $173 +10% $135
Rent -10% $78 -5% $145 +0% $211 +5% $277 +10% $344
Rate -1.0pp $279 -0.5pp $245 base $211 +0.5pp $176 +1.0pp $141

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
$33,750
Closing costs
$4,050
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
509 S Trinity St San Antonio, TX 3.0 1.0 921 $1,300 $1.41 5d 1 0.16mi
2246 W Houston St San Antonio, TX 4.0 3.0 1654 $2,100 $1.27 11d 1 0.25mi
1820 W Houston St San Antonio, TX 3.0 2.0 1132 $2,300 $2.03 44d 1 0.25mi
215 S Brazos St San Antonio, TX 3.0 1.0 900 $1,350 $1.50 5d 1 0.26mi
2425 Monterey St San Antonio, TX 3.0 2.0 1416 $2,000 $1.41 44d 1 0.47mi
709 S Chupaderas St San Antonio, TX 3.0 2.0 1518 $1,345 $0.89 24d 1 0.48mi
614 N Sabinas St San Antonio, TX 3.0 2.0 930 $1,249 $1.34 5d 1 0.53mi
1102 El Paso St San Antonio, TX 1.0–3.0 1.0–2.0 888 $1,437 $1.62 4d 1 0.54mi
214 Aztec St San Antonio, TX 3.0 2.0 973 $1,275 $1.31 15d 1 0.68mi
3038 W Salinas Unit 101 San Antonio, TX 3.0 2.5 1149 $1,550 $1.35 5d 1 0.72mi
2811 Buena Vista St San Antonio, TX 4.0 2.0 1750 $2,350 $1.34 24d 1 0.73mi
717 N Colorado St San Antonio, TX 3.0 1.0 1100 $1,199 $1.09 44d 1 0.74mi
614 Chihuahua St San Antonio, TX 3.0 2.0 1082 $1,400 $1.29 44d 1 0.77mi
2406 S Laredo St San Antonio, TX 3.0 1.0 944 $1,200 $1.27 15d 1 0.88mi
1011 S Frio St San Antonio, TX 3.0 1.0–3.0 1121 $2,195 $1.96 2d 32 0.94mi
939 S Frio St Unit 3294 San Antonio, TX 3.0 2.0 1737 $2,277 $1.31 3d 1 0.94mi
542 Rivas St Unit B San Antonio, TX 3.0 2.0 876 $999 $1.14 5d 1 0.96mi
811 Rivas St San Antonio, TX 3.0 2.0 1276 $1,580 $1.24 24d 1 0.99mi
210 Cadwallader St San Antonio, TX 4.0 2.5 1396 $1,975 $1.41 44d 1 1.18mi
206 Roberts St Unit 201 San Antonio, TX 3.0 2.0 1100 $1,350 $1.23 24d 1 1.21mi
100 N Santa Rosa San Antonio, TX 3.0 1.0–3.0 1299 $3,845 $2.96 2d 39 1.23mi
1230 Rivas St San Antonio, TX 3.0 2.5 1287 $1,999 $1.55 24d 1 1.23mi
230 Micklejohn St San Antonio, TX 3.0 2.0 1368 $1,595 $1.17 24d 1 1.23mi
230 Micklejohn St San Antonio, TX 3.0 2.0 1368 $1,695 $1.24 44d 1 1.23mi
3610 Palmwood Ter San Antonio, TX 4.0 2.0 1634 $1,799 $1.10 44d 1 1.24mi
1823 San Carlos St San Antonio, TX 3.0 2.0 1090 $1,099 $1.01 2d 1 1.24mi
1231 Rivas St Unit 102 San Antonio, TX 3.0 2.0 1120 $1,299 $1.16 44d 1 1.25mi
3918 W Martin St San Antonio, TX 3.0 1.0 1200 $1,300 $1.08 24d 1 1.30mi
231 Ceralvo St Unit Na San Antonio, TX 3.0 2.0 1160 $1,695 $1.46 44d 1 1.30mi
308 Keller St San Antonio, TX 3.0 2.0 1296 $3,400 $2.62 44d 1 1.32mi
305 Keller St Unit NA San Antonio, TX 3.0 2.0 1200 $1,800 $1.50 15d 1 1.32mi
1615 N Navidad St Unit 101 San Antonio, TX 3.0 2.0 1804 $999 $0.55 5d 1 1.33mi
319 Noria St San Antonio, TX 3.0 1.0 1002 $1,100 $1.10 24d 1 1.39mi
203 Nogalitos St #5 San Antonio, TX 3.0 2.5 1872 $3,100 $1.66 24d 1 1.45mi
415 Furnish Ave San Antonio, TX 3.0 2.0 1670 $1,995 $1.19 18d 1 1.47mi
300 N Main Ave San Antonio, TX 3.0 1.0–2.5 1153 $10,437 $9.05 2d 101 1.48mi

Listing history 35 events

  1. 2026-06-18
    days on market $135,000 Active 101 DOM
  2. 2026-06-17
    days on market $135,000 Active 100 DOM
  3. 2026-06-16
    days on market $135,000 Active 99 DOM
  4. 2026-06-15
    statusdays on market $135,000 Active 98 DOM
  5. 2026-06-13
    days on market $135,000 Back on Market 96 DOM
  6. 2026-06-09
    days on market $135,000 Back on Market 92 DOM
  7. 2026-06-08
    days on market $135,000 Back on Market 91 DOM
  8. 2026-06-07
    statusdays on market $135,000 Back on Market 90 DOM
  9. 2026-06-04
    statusdays on market $135,000 Active Option 87 DOM
  10. 2026-06-03
    days on market $135,000 Active 86 DOM
  11. 2026-06-02
    days on market $135,000 Active 85 DOM
  12. 2026-06-01
    days on market $135,000 Active 84 DOM
  13. 2026-05-31
    days on market $135,000 Active 83 DOM
  14. 2026-05-15
    price $135,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  15. 2026-05-14
    price $140,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  16. 2026-05-11
    price $145,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  17. 2026-05-01
    price $155,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  18. 2026-04-19
    price $175,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  19. 2026-04-13
    price $179,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  20. 2026-03-23
    price $185,000 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  21. 2026-03-09
    listed $192,800 New 544-char remark
    Show marketing remark (544 chars)

    Centrally located Craftsman Style home on a gated corner lot. Step into this beautiful home where timeless architecture, meets modern conveniences. This property isn't just a home, it is an investment in your lifestyle and future. Property features 3 large bedrooms, 1.5 baths, 2 covered patios, metal roof and out building. Updated kitchen and bathroom. Central air, original wood flooring- High ceilings throughout. Lots of natural light. This property is perfectly situated in an area primed for growth and future development. Welcome home!

  22. 2024-03-28
    historical
  23. 2024-02-13
    price $180,000
  24. 2024-01-24
    price $185,000
  25. 2024-01-02
    listed $192,500 New
  26. 2021-09-27
    soldstatus
  27. 2021-01-19
    soldstatus
  28. 2020-11-12
    soldstatus
  29. 2020-11-06
    soldstatus Sold
  30. 2020-11-06
    status Pending
  31. 2020-10-28
    historical Active Option
  32. 2020-10-20
    status Back on Market
  33. 2020-10-09
    historical Active Option
  34. 2020-10-05
    listed $135,000 New
  35. 2015-03-11
    soldstatus

ⓘ 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
$4,221 · $352/mo
Projected year-2 tax
$4,221 · $352/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 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 77% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,158
− Mortgage interest
−$7,562
− Property taxes
−$4,221
− Insurance
−$675
− Repairs & maintenance
−$1,613
− Management
−$1,613
− Depreciation
−$3,927
Taxable income
$547
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$131
After-tax cash flow
$2,402/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
San Antonio ISD
NCES district ID
4838730
Math proficiency
12% ▼ -21.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$30,952
Composite
13.57/100
National rank
#9512
State rank
#805 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

Census place
San Antonio, TX

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
22 events — show timeline
  • 2026-05-15 Price Changed $135,000 LERA
  • 2026-05-14 Price Changed $140,000 LERA
  • 2026-05-11 Price Changed $145,000 LERA
  • 2026-05-01 Price Changed $155,000 LERA
  • 2026-04-19 Price Changed $175,000 LERA
  • 2026-04-13 Price Changed $179,000 LERA
  • 2026-03-23 Price Changed $185,000 LERA
  • 2026-03-09 Listed $192,800 LERA
  • 2024-03-28 Listing Removed LERA
  • 2024-02-13 Price Changed $180,000 LERA
  • 2024-01-24 Price Changed $185,000 LERA
  • 2024-01-02 Listed $192,500 LERA
  • 2021-09-27 Sold (Public Records) Public Records
  • 2021-01-19 Sold (Public Records) Public Records
  • 2020-11-12 Sold (Public Records) Public Records
  • 2020-11-06 Sold (MLS) LERA
  • 2020-11-06 Pending LERA
  • 2020-10-28 Contingent LERA
  • 2020-10-20 Relisted LERA
  • 2020-10-09 Contingent LERA
  • 2020-10-05 Listed $135,000 LERA
  • 2015-03-11 Sold (Public Records) Public Records

Property tax history

+6.9%/yr

Latest (2025): $4,221 · -4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…