CashFlowRE
Sign in Sign up
5929 Antonio Pl
D Composite 41.67
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).

  • ARV discount +13.4/15.0
  • Cash flow +8.0/30.0
  • Schools +4.9/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.0/5.0
  • Livability +2.6/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$208,000

5929 Antonio Pl · Geronimo, TX 78155
4 bd · 2.5 ba · 1,627 sqft · SingleFamily public records · 93 Days on market
Built 2022 Good condition 7,187 sqft lot 2-car garage $128/sqft · 13% below area Est $239k · 13% under $50/mo HOA · 3% of rent

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

Listing remarks

Experience refined living at 5929 Antonio PL, Seguin TX 78155, a distinguished single-family residence constructed in 2022. This property offers a compelling blend of contemporary design and functional elegance, promising an elevated lifestyle for its discerning occupants. This residence includes a private two-car garage, providing secure parking and additional storage capacity. We invite you to schedule a private viewing to fully appreciate the sophisticated appeal of this exceptional Seguin property.

Key facts

  • 7,187 sq ft lot
  • 2 garage spots
  • Community pool

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $208k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-208 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (17.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (13.0% below list).
  • Recommended offer: $171k (17.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 51/100 on livability (#1,471 in TX) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Navarro ISD (rural): math 48% / reading 50% proficiency, ranked #166 of 826 in TX (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Navarro El (math 37% / reading 57%, grade D-, #1,006 of 4,322 statewide, top 25%, 702 students, 45% FRL); Navarro Int (math 50% / reading 44%, grade D+, #424 of 1,662 statewide, top 27%, 485 students, 40% FRL); Navarro H S (math 47% / reading 57%, grade D+, #447 of 1,632 statewide, top 29%, 648 students, 33% FRL) — zoned schools at 39% FRL track the district average.
  • Market conditions: Rents rising (+2.0%/yr); 1603 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $12k (5%) 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; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $171,223 (17.7% 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 93 days. Have you received any prior offers? Is the seller open to a 18% 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.87%
Cap rate
5.09%
Cash-on-cash
-4.29%
DSCR
0.81
GRM
9.6

CMA / ARV

ARV (median comp)
$239,354
List price
$208,000
Delta
-13.10%
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
5907 Texas Spur 0.07mi 4/2.0 1,627 (0%) 0mo $190,000 $117 95
241 Pastar Fls 0.18mi 4/2.5 1,692 (+4%) 0mo $197,999 $117 84
223 Pastar Fls 0.21mi 4/2.5 1,692 (+4%) 1mo $197,999 $117 83
5547 Alope Way 0.36mi 4/2.0 1,575 (-3%) 1mo $209,999 $133 75
5510 Alope Way 0.36mi 4/2.0 1,575 (-3%) 1mo $208,999 $133 75
245 Pastar Fls 0.17mi 4/2.0 1,483 (-9%) 0mo $185,999 $125 75
5530 Alope Way 0.40mi 4/2.0 1,575 (-3%) 0mo $205,999 $131 74
229 Pastar Fls 0.20mi 4/2.0 1,483 (-9%) 0mo $185,999 $125 74
5527 Alope Way 0.36mi 3/2.0 (-1) 1,600 (-2%) 1mo $208,999 $131 73
9042 Colonel Trl 0.58mi 4/2.0 1,483 (-9%) 1mo $208,999 $141 56
5535 Alope Way 0.36mi 3/2.0 (-1) 1,411 (-13%) 1mo $194,999 $138 54
5519 Alope Way 0.36mi 3/2.0 (-1) 1,402 (-14%) 1mo $217,999 $155 52

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 · 2.04% rent growth · sell at horizon

5-year hold
IRR
-24.7%
Equity multiple
0.17×
Total profit
$-48,546
Equity at exit
$31,013
10-year hold
IRR
-23.6%
Equity multiple
-0.13×
Total profit
$-65,705
Equity at exit
$17,984

Cash invested: $58,240 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
48 active · 47 under contract
Months of supply
4.2 mo (24%/mo absorbed)
Median asking
$220,000 ($139/sqft)
Median days on market
193 d
This list price
33% of active listings are priced below it
ARV vs active asking
+5.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 78155

Rents YoY
2.0%
Active inventory
1603
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,810 high interval (Pro) →
Mortgage (P&I)
$1,091
Tax from tax record
$411 /mo · $4,927/yr
Insurance
$87
HOA
$50
Vacancy / Maint / Mgmt
$380
Net cashflow
$-208

Break-even live

Break-even rent $2,073
Max offer price $171,223
Occupancy floor

Sensitivity live

Price -10% $-90 -5% $-149 +0% $-208 +5% $-267 +10% $-326
Rent -10% $-351 -5% $-280 +0% $-208 +5% $-137 +10% $-65
Rate -1.0pp $-103 -0.5pp $-155 base $-208 +0.5pp $-262 +1.0pp $-317

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
$52,000
Closing costs
$6,240
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5909 Antonio Pl Seguin, TX 3.0 2.0 1446 $1,545 $1.07 9d 1 0.05mi
5912 Texas Spur Seguin, TX 3.0 2.0 1440 $1,700 $1.18 9d 1 0.05mi
9129 Navarro Vis Seguin, TX 4.0 2.0 1627 $1,800 $1.11 9d 1 0.08mi
5863 Coahulia Rdg Seguin, TX 3.0 2.0 1440 $1,675 $1.16 93d 1 0.08mi
5863 Coahulia Rdg Seguin, TX 3.0 2.0 1266 $1,550 $1.22 9d 1 0.08mi
9105 Navarro Vis Seguin, TX 3.0 2.0 1904 $1,895 $1.00 15d 1 0.12mi
5812 San Geronimo Seguin, TX 4.0 2.0 1627 $1,650 $1.01 9d 1 0.14mi
5812 San Geronimo Seguin, TX 4.0 2.0 1627 $1,700 $1.04 13d 1 0.14mi
9268 James Bowie Seguin, TX 4.0 2.0 1627 $1,575 $0.97 52d 1 0.27mi
9272 James Bowie Seguin, TX 3.0 2.0 1440 $1,450 $1.01 9d 1 0.27mi
9263 Honey Mesquite Seguin, TX 4.0 2.5 1950 $1,780 $0.91 9d 1 0.28mi
217 Alligator Crk Seguin, TX 3.0 2.0 1380 $1,750 $1.27 93d 1 0.29mi
171 Pastar Fls Seguin, TX 4.0 2.5 1897 $1,795 $0.95 9d 1 0.29mi
9230 Honey Mesquite Seguin, TX 4.0 2.5 1950 $1,795 $0.92 65d 1 0.29mi
9258 Honey Mesquite Seguin, TX 3.0 2.0 1440 $1,595 $1.11 9d 1 0.31mi
9211 Saint Jerome Seguin, TX 3.0 2.0 1440 $1,450 $1.01 9d 1 0.38mi
964 Pastar Crk Seguin, TX 4.0 2.0 1483 $1,745 $1.18 34d 1 0.41mi
8908 San Carlos Seguin, TX 4.0 3.0 2142 $1,950 $0.91 9d 1 0.51mi

Property features AI

Finance

HOA & community
Homeowners association (Lifetime HOA) with $50 monthly feeCommunity clubhousePlaygroundPoolSidewalks

Exterior

Parking
2-car garage with front-facing garageInside entrance from garageLighted parkingTotal of 4 parking spaces (2 covered)
Utilities
Electricity connectedPhone availablePublic sewerPublic water
Home design
Single-story homeFaces northwestResale property
Construction
Built by owner (year built source: owner)Cement siding with stone veneerAsbestos shingle roofSlab foundation
Exterior features
Back yardFront yardBack yard fencingCommunity pool

Interior

Kitchen
DishwasherGas cooktopDisposalGranite countersBreakfast bar
Bedrooms
4 main-level bedrooms
Flooring
Vinyl flooring
Bathrooms
2 full bathrooms
Heating & cooling
Central heatingCentral air conditioning
Interior features
Breakfast barDouble vanityGranite countersVinyl windows
Laundry & utility
Laundry in hall

Listing history 50 events

  1. 2026-08-08
    days on market $208,000 Active 93 DOM
  2. 2026-08-06
    days on market $208,000 Active 91 DOM
  3. 2026-08-05
    days on market $208,000 Active 90 DOM
  4. 2026-08-04
    days on market $208,000 Active 89 DOM
  5. 2026-08-03
    days on market $208,000 Active 88 DOM
  6. 2026-07-31
    days on market $208,000 Active 85 DOM
  7. 2026-07-30
    days on market $208,000 Active 84 DOM
  8. 2026-07-30
    days on market $208,000 Active 83 DOM
  9. 2026-07-28
    days on market $208,000 Active 82 DOM
  10. 2026-07-26
    days on market $208,000 Active 80 DOM
  11. 2026-07-24
    days on market $208,000 Active 78 DOM
  12. 2026-07-23
    days on market $208,000 Active 77 DOM
  13. 2026-07-22
    days on market $208,000 Active 76 DOM
  14. 2026-07-21
    days on market $208,000 Active 75 DOM
  15. 2026-07-20
    days on market $208,000 Active 74 DOM
  16. 2026-07-18
    days on market $208,000 Active 72 DOM
  17. 2026-07-18
    days on market $208,000 Active 71 DOM
  18. 2026-07-16
    days on market $208,000 Active 70 DOM
  19. 2026-07-15
    pricedays on market $208,000 Active 69 DOM
  20. 2026-07-14
    days on market $220,000 Active 68 DOM
  21. 2026-07-13
    days on market $220,000 Active 67 DOM
  22. 2026-07-13
    days on market $220,000 Active 66 DOM
  23. 2026-07-11
    days on market $220,000 Active 65 DOM
  24. 2026-07-10
    days on market $220,000 Active 64 DOM
  25. 2026-07-09
    days on market $220,000 Active 63 DOM
  26. 2026-07-07
    days on market $220,000 Active 61 DOM
  27. 2026-07-06
    days on market $220,000 Active 60 DOM
  28. 2026-07-05
    days on market $220,000 Active 59 DOM
  29. 2026-07-03
    days on market $220,000 Active 57 DOM
  30. 2026-07-02
    days on market $220,000 Active 56 DOM
  31. 2026-07-01
    days on market $220,000 Active 55 DOM
  32. 2026-06-30
    days on market $220,000 Active 54 DOM
  33. 2026-06-29
    days on market $220,000 Active 53 DOM
  34. 2026-06-28
    days on market $220,000 Active 52 DOM
  35. 2026-06-27
    days on market $220,000 Active 51 DOM
  36. 2026-06-26
    days on market $220,000 Active 50 DOM
  37. 2026-06-24
    days on market $220,000 Active 48 DOM
  38. 2026-06-22
    days on market $220,000 Active 46 DOM
  39. 2026-06-21
    days on market $220,000 Active 45 DOM
  40. 2026-06-18
    days on market $220,000 Active 42 DOM
  41. 2026-06-17
    days on market $220,000 Active 41 DOM
  42. 2026-06-16
    days on market $220,000 Active 40 DOM
  43. 2026-06-15
    days on market $220,000 Active 39 DOM
  44. 2026-06-13
    days on market $220,000 Active 37 DOM
  45. 2026-06-13
    days on market $220,000 Active 36 DOM
  46. 2026-06-09
    days on market $220,000 Active 33 DOM
  47. 2026-06-08
    days on market $220,000 Active 32 DOM
  48. 2026-06-07
    days on market $220,000 Active 31 DOM
  49. 2026-06-04
    days on market $220,000 Active 28 DOM
  50. 2026-06-03
    days on market $220,000 Active 27 DOM

ⓘ 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
$4,927 · $411/mo
Projected year-2 tax
$4,927 · $411/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°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
$21,719
− Mortgage interest
−$11,651
− Property taxes
−$4,927
− Insurance
−$1,040
− Repairs & maintenance
−$1,738
− Management
−$1,738
− HOA
−$600
− Depreciation
−$6,051
Taxable loss
−$6,025
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,446
After-tax cash flow
$-1,052/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.

Condition & rehab AI · 8 photos

Good 80/100 Cosmetic rehab Est. rehab $8,135–$24,405 screening

This single-family home is in good condition with a modern kitchen and bathrooms, and a well-maintained exterior. It has potential for further value increases through minor cosmetic upgrades and smart home features.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can boost curb appeal and attract more potential buyers/tenants.
  • Both Adding smart home features — Smart home features can increase the property's appeal and value.
  • Both Upgrading the kitchen appliances — Modern appliances can make the kitchen more functional and attractive to potential buyers/tenants.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 49/100

Zoned Schools

Elementary Navarro El D- TX #1,006/4,322 Nat'l #14,504/41,679 Middle Navarro Int D+ TX #424/1,662 Nat'l #4,159/14,009 High Navarro H S D+ TX #447/1,632 Nat'l #5,016/17,239

Schools (NCES district)

District
Navarro ISD
NCES district ID
4832160
Math proficiency
48% ▼ -19.00%
Reading proficiency
50% ▼ -6.00%
Median HH income
$66,008
Composite
43.49/100
National rank
#2996
State rank
#166 of 826 in TX
D Composite livability gradescore 51/100

Livability — Geronimo

Score
51/100
State rank
#1471
US rank
#25174

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Geronimo, TX
County
Guadalupe County · 196,854 people
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
55,600
Household income
$71,039
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
17% of renters

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 0.58)
Race & ethnicity
Hispanic / Latino 49% White 43% Two or more races 26% Black 5%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Lithuanian 2% Slovak 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
74% English-only · Spanish 24% 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

Price history

+11791.9% since first listed
5 events — show timeline
  • 2026-05-07 Listed $220,000 Unlock MLS
  • 2025-10-04 Listed Unlock MLS
  • 2025-03-02 Listed Unlock MLS
  • 2025-03-01 Rental Removed $1,850 ACTRIS
  • 2024-10-07 Listed for Rent $1,850 ACTRIS

Property tax history

+96.9%/yr

Latest (2026): $4,927 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…