CashFlowRE
Sign in Sign up
5731 Bypass
D Composite 40.84
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 +14.0/15.0
  • Cash flow +9.7/30.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$208,000

5731 Bypass · Converse, TX 78244
3 bd · 2.0 ba · 1,518 sqft · SingleFamily public records · 96 Days on market
Built 2000 6,490 sqft lot $137/sqft · 15% below area Est $243k · 15% under $19/mo HOA · 1% of rent ↓ 15% since listing

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

Listing remarks MLS

Come & Enjoy Private Greenbelt Access with this Move in Ready 3-bedroom, 2-bath Exceptionally Maintained Property. Turnkey One Story + All Brick home nestled in the sought-after Brentfield neighborhood of San Antonio. Tucked beneath the shade of mature trees, this property offers a serene retreat with a rare blend of privacy and character. Step inside to a warm, Functional Open Layout with Fresh Paint Throughout + NO CARPET ideal for anyone seeking comfort and space. Outside, enjoy a Private fully fenced ba

Key facts

  • Private fully fenced
  • 6,490 sq ft lot
  • 2 garage spots

Tags

PRIVATE GREENBELT ACCESSFUNCTIONAL OPEN LAYOUTPRIVATE FULLY FENCED

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 $208k.

Deal economics

  • At list price, monthly cash flow is $-135 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (11.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (16.2% below list).
  • Recommended offer: $174k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.3% in Converse — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#649 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime C-, amenities F, commute F.
  • Judson ISD (suburban): math 21% / reading 33% proficiency, ranked #660 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Woodlake El (math 17% / reading 22%, grade F, #3,583 of 4,322 statewide, top 86%, 655 students, 78% FRL); Henry Metzger Middle (math 12% / reading 20%, grade F, #1,543 of 1,662 statewide, top 94%, 953 students, 90% FRL); Karen Wagner H S (math 12% / reading 29%, grade F, #1,389 of 1,632 statewide, top 86%, 2,366 students, 80% FRL) — zoned schools average 83% FRL vs 57% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 193 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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

  • 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.
  • 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 96 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 $16k (7%) 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,285 (16.2% 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 96 days. Have you received any prior offers? Is the seller open to a 16% 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
0.84%
Cap rate
5.51%
Cash-on-cash
-2.78%
DSCR
0.88
GRM
9.9

CMA / ARV

ARV (median comp)
$243,287
List price
$208,000
Delta
-14.50%
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
7918 Rocky 0.25mi 3/2.0 1,504 (-1%) 2mo $225,000 $150 85
7812 Rio Rdgs 0.35mi 3/4.0 1,524 (+0%) 1mo $347,600 $228 74
6670 Snow Meadow Dr 0.69mi 3/2.0 1,513 (-0%) 2mo $169,900 $112 66
6630 Snow Mdw 0.75mi 3/2.0 1,525 (+0%) 0mo $215,000 $141 64
5943 Woodlake Acres 0.34mi 3/2.5 1,693 (+12%) 1mo $325,475 $192 62
7819 Horse Holw 0.70mi 3/2.5 1,547 (+2%) 2mo $175,000 $113 60
4838 Via Sonoma Trl 0.61mi 3/2.5 1,611 (+6%) 1mo $260,000 $161 59
7931 Pecan Hts 0.42mi 3/2.5 1,698 (+12%) 1mo $204,799 $121 58
6555 Beech Trl 0.67mi 3/2.0 1,408 (-7%) 2mo $195,000 $138 55
8174 Ocean Meadow Dr 0.57mi 3/2.5 1,698 (+12%) 1mo $198,975 $117 51
8006 Coco Mdw 0.68mi 3/2.5 1,698 (+12%) 1mo $234,999 $138 46
8517 Terlingua Cv 0.69mi 4/2.0 (+1) 1,674 (+10%) 1mo $230,000 $137 45

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 · 0.75% rent growth · sell at horizon

5-year hold
IRR
-23.6%
Equity multiple
0.21×
Total profit
$-46,099
Equity at exit
$31,013
10-year hold
IRR
-26.5%
Equity multiple
-0.13×
Total profit
$-66,069
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.

ZIP-level market 78244

Home prices YoY
-4.4%
Rents YoY
0.8%
Active inventory
193
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,743 high interval (Pro) →
Mortgage (P&I)
$1,091
Tax from tax record
$316 /mo · $3,787/yr
Insurance
$87
HOA
$19
Vacancy / Maint / Mgmt
$366
Net cashflow
$-135

Break-even live

Break-even rent $1,914
Max offer price $184,128
Occupancy floor

Sensitivity live

Price -10% $-17 -5% $-76 +0% $-135 +5% $-194 +10% $-253
Rent -10% $-273 -5% $-204 +0% $-135 +5% $-66 +10% $3
Rate -1.0pp $-30 -0.5pp $-82 base $-135 +0.5pp $-189 +1.0pp $-244

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

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
5715 Soothing Water San Antonio, TX 4.0 2.5 2066 $1,850 $0.90 25d 1 0.12mi
7839 Bypass Shls San Antonio, TX 3.0 2.0 2187 $1,600 $0.73 25d 1 0.13mi
5514 Soothing Water San Antonio, TX 3.0 2.5 1700 $1,750 $1.03 5d 1 0.21mi
5735 Cool River Way San Antonio, TX 3.0–5.0 2.0–3.5 2059 $1,951 $0.95 0d 5 0.34mi
6106 Secret Shrs San Antonio, TX 3.0 2.5 1698 $1,500 $0.88 25d 1 0.39mi
5744 Brook Pr San Antonio, TX 3.0 2.0 1151 $1,705 $1.48 0d 1 0.44mi
5736 Brook Pr San Antonio, TX 3.0 2.5 1497 $1,500 $1.00 25d 1 0.44mi
7807 Pecan Hts San Antonio, TX 3.0 2.0 1520 $1,600 $1.05 16d 1 0.51mi
8030 Falcon Mdw Converse, TX 3.0 2.0 2144 $1,829 $0.85 4d 1 0.54mi
8007 Chestnut Bluff Dr Converse, TX 4.0 2.5 2145 $1,825 $0.85 16d 1 0.57mi
8127 Ocean Meadow Dr Converse, TX 3.0 2.0 1520 $1,700 $1.12 45d 1 0.57mi
8555 Barefoot Ln Converse, TX 3.0 2.5 1780 $2,050 $1.15 25d 1 0.58mi
5475 Bluebell Mdw Converse, TX 3.0 2.5 1605 $1,695 $1.06 45d 1 0.60mi
7923 Horse Holw San Antonio, TX 3.0 2.0 1916 $1,599 $0.83 4d 1 0.60mi
8511 Amistad Cv Converse, TX 3.0 2.0 1440 $1,479 $1.03 6d 1 0.60mi
8511 Cassia Cv Converse, TX 3.0 2.0 1910 $1,700 $0.89 45d 1 0.63mi
8151 Cheryl Meadow Dr Converse, TX 3.0 2.5 1698 $1,730 $1.02 6d 1 0.63mi
5814 Lilac Lndg Converse, TX 3.0 2.0 1532 $1,775 $1.16 6d 1 0.64mi
8011 Chestnut Barr Dr Converse, TX 3.0 2.0 1520 $1,665 $1.10 45d 1 0.66mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 25d 1 0.68mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 16d 1 0.68mi
6461 Firestone Pkwy San Antonio, TX 3.0 2.0 1778 $1,695 $0.95 45d 1 0.69mi
7622 Mustang Mdw San Antonio, TX 3.0 2.5 1574 $1,500 $0.95 6d 1 0.72mi
5118 Everett Loop Converse, TX 4.0 2.0 1635 $1,599 $0.98 16d 1 0.72mi
5631 Pearl Mdw Converse, TX 3.0 2.0 1410 $1,500 $1.06 25d 1 0.72mi
7811 Caballo Cyn San Antonio, TX 3.0 2.5 1547 $1,445 $0.93 0d 1 0.73mi
8411 Favero Cv Converse, TX 4.0 2.0 1668 $1,695 $1.02 45d 1 0.73mi
4660 Via Sonoma Trl Converse, TX 3.0 2.5 2098 $1,900 $0.91 45d 1 0.74mi
5628 Pearl Mdw Converse, TX 4.0 3.0 2241 $1,970 $0.88 0d 1 0.75mi
7510 Legend Rock San Antonio, TX 3.0 2.0 2162 $1,875 $0.87 25d 1 0.78mi
6491 Beech Trail Dr Converse, TX 3.0 2.0 1520 $2,100 $1.38 45d 1 0.78mi
6439 Beech Trail Dr Converse, TX 3.0 2.0 1520 $1,450 $0.95 14d 1 0.79mi
4715 Appaloosa Run San Antonio, TX 3.0 2.5 1774 $1,595 $0.90 18d 1 0.80mi
7718 Burro Bnd San Antonio, TX 3.0 2.5 1547 $1,650 $1.07 5d 1 0.80mi
8210 Steep Vly Converse, TX 3.0 2.5 1757 $1,485 $0.85 45d 1 0.82mi
7326 Putter San Antonio, TX 2.0 2.5 1826 $1,599 $0.88 0d 1 0.82mi
7326 Putter San Antonio, TX 2.0 2.5 1826 $1,599 $0.88 14d 1 0.82mi
6802 Canary Meadow Dr Converse, TX 3.0 2.0 1734 $1,550 $0.89 25d 1 0.83mi
8162 Heights Vly Converse, TX 4.0 2.5 1828 $1,680 $0.92 45d 1 0.83mi
8335 Bent Meadow Dr Converse, TX 3.0 2.0 1513 $1,595 $1.05 45d 1 0.84mi

HOA detail

Monthly dues
$19 · $228/yr

Listing history 21 events

  1. 2026-06-10
    status $208,000 Pending 96 DOM
  2. 2026-06-09
    days on market $208,000 Active Option 96 DOM
  3. 2026-06-08
    days on market $208,000 Active Option 95 DOM
  4. 2026-06-07
    days on market $208,000 Active Option 94 DOM
  5. 2026-06-04
    days on market $208,000 Active Option 91 DOM
  6. 2026-06-03
    days on market $208,000 Active Option 90 DOM
  7. 2026-06-02
    days on market $208,000 Active Option 89 DOM
  8. 2026-06-01
    days on market $208,000 Active Option 88 DOM
  9. 2026-05-31
    days on market $208,000 Active Option 87 DOM
  10. 2026-05-01
    price $199,900 516-char remark
    Show marketing remark (516 chars)

    Come & Enjoy Private Greenbelt Access with this Move in Ready 3-bedroom, 2-bath Exceptionally Maintained Property. Turnkey One Story + All Brick home nestled in the sought-after Brentfield neighborhood of San Antonio. Tucked beneath the shade of mature trees, this property offers a serene retreat with a rare blend of privacy and character. Step inside to a warm, Functional Open Layout with Fresh Paint Throughout + NO CARPET ideal for anyone seeking comfort and space. Outside, enjoy a Private fully fenced ba

  11. 2026-03-20
    price $222,000 516-char remark
    Show marketing remark (516 chars)

    Come & Enjoy Private Greenbelt Access with this Move in Ready 3-bedroom, 2-bath Exceptionally Maintained Property. Turnkey One Story + All Brick home nestled in the sought-after Brentfield neighborhood of San Antonio. Tucked beneath the shade of mature trees, this property offers a serene retreat with a rare blend of privacy and character. Step inside to a warm, Functional Open Layout with Fresh Paint Throughout + NO CARPET ideal for anyone seeking comfort and space. Outside, enjoy a Private fully fenced ba

  12. 2026-03-05
    listed $224,000 New 516-char remark
    Show marketing remark (516 chars)

    Come & Enjoy Private Greenbelt Access with this Move in Ready 3-bedroom, 2-bath Exceptionally Maintained Property. Turnkey One Story + All Brick home nestled in the sought-after Brentfield neighborhood of San Antonio. Tucked beneath the shade of mature trees, this property offers a serene retreat with a rare blend of privacy and character. Step inside to a warm, Functional Open Layout with Fresh Paint Throughout + NO CARPET ideal for anyone seeking comfort and space. Outside, enjoy a Private fully fenced ba

  13. 2026-03-04
    historical
  14. 2026-03-02
    listed $224,000 New
  15. 2026-01-24
    historical
  16. 2025-09-06
    price $224,000
  17. 2025-07-30
    price $239,000
  18. 2025-05-22
    listed $245,000 New
  19. 2024-06-06
    historical
  20. 2024-03-19
    price $229,900
  21. 2024-03-01
    listed $234,900 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
$3,787 · $316/mo
Projected year-2 tax
$3,806 · $317/mo
Expected delta
+$20/yr (+$2/mo · 0.5%)

ⓘ 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 ≥108°F today · 21 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
$20,914
− Mortgage interest
−$11,651
− Property taxes
−$3,787
− Insurance
−$1,040
− Repairs & maintenance
−$1,673
− Management
−$1,673
− HOA
−$228
− Depreciation
−$6,051
Taxable loss
−$5,189
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,245
After-tax cash flow
$-376/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
Judson ISD
NCES district ID
4824990
Math proficiency
21% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$57,542
Composite
24.39/100
National rank
#7689
State rank
#660 of 826 in TX

Livability — Converse

Score
66/100
State rank
#649
US rank
#12250

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
City population
63,067
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
38,092
Household income
$71,128
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
677.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 46% Black 27% Two or more races 24% White 20% Asian 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 2% Cuban 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
14% · Canada, Vietnam
Languages at home
68% English-only · Spanish 28% Vietnamese 1% Tagalog/Filipino 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
▼ -11.42%
Current HPI
249.3834
Rent YoY
▲ 0.75%
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

-14.9% since first listed
12 events — show timeline
  • 2026-05-01 Price Changed $199,900 LERA
  • 2026-03-20 Price Changed $222,000 LERA
  • 2026-03-05 Listed $224,000 LERA
  • 2026-03-04 Listing Removed LERA
  • 2026-03-02 Listed $224,000 LERA
  • 2026-01-24 Listing Removed LERA
  • 2025-09-06 Price Changed $224,000 LERA
  • 2025-07-30 Price Changed $239,000 LERA
  • 2025-05-22 Listed $245,000 LERA
  • 2024-06-06 Listing Removed LERA
  • 2024-03-19 Price Changed $229,900 LERA
  • 2024-03-01 Listed $234,900 LERA

Property tax history

+12.0%/yr

Latest (2025): $3,787 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…