CashFlowRE
Sign in Sign up
8023 Copper Trl
D- Composite 39.95
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 +12.1/15.0
  • Cash flow +10.7/30.0
  • Livability +3.3/5.0
  • 1% rule +3.1/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$217,000

8023 Copper Trl · Converse, TX 78244
3 bd · 2.0 ba · 1,774 sqft · SingleFamily public records · 69 Days on market
Built 1986 7,666 sqft lot $122/sqft · 10% below area Est $242k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautiful 3-bedroom, 2-bath home offers 1,774 sq. ft. of comfortable living space designed for modern living. Featuring generous living areas and an open layout, the home flows effortlessly from room to room, creating an inviting space for both everyday living and entertaining. The kitchen is equipped with stainless steel appliances and sleek black granite countertops, offering both style and functionality. Tall, vaulted ceilings enhance the sense of space and natural light throughout the home, while two cozy fireplaces add warmth and character to the living areas. Enjoy the flexibility of two separate living areas, a dedicated dining room, and a well-appointed kitchen area that serves as the heart of the home. Step outside to a newly tiled back patio overlooking a spacious private backyard-perfect for relaxing, hosting, or creating your own outdoor retreat. Additional highlights include a brand-new roof with warranty, giving you peace of mind for years to come. This property delivers the space you need without sacrificing location or affordability-the perfect place to call home.

Key facts

  • Two cozy fireplaces
  • 7,666 sq ft lot
  • 2 garage spots

Tags

STAINLESS STEEL APPLIANCESBLACK GRANITE COUNTERTOPSTALL VAULTED CEILINGSTWO COZY FIREPLACESNEWLY TILED BACK PATIOSPACIOUS PRIVATE BACKYARD

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 $217k.

Deal economics

  • At list price, monthly cash flow is $-103 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (8.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $176k (18.8% below list).
  • Recommended offer: $176k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.4% 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: schools C-, crime C-, amenities 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.
  • Market conditions: Rents flat; 187 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); 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 $2k of loan paydown is wiped out by about $7k 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 69 days — a 6% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $176,188 (18.8% 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 69 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
5.73%
Cash-on-cash
-2.03%
DSCR
0.91
GRM
10.3

CMA / ARV

ARV (median comp)
$241,659
List price
$217,000
Delta
-10.20%
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
8032 Dove Trl 0.09mi 4/2.0 (+1) 1,826 (+3%) 2mo $239,900 $131 84
7138 Sunlit Trl 0.33mi 4/2.0 (+1) 1,808 (+2%) 0mo $225,000 $124 76
8178 Mescal Trl 0.35mi 3/2.0 1,895 (+7%) 3mo $199,999 $106 70
7127 Elk Trl 0.41mi 3/2.0 1,884 (+6%) 4mo $257,500 $137 68
7931 Pecan Hts 0.58mi 3/2.5 1,698 (-4%) 1mo $204,799 $121 63
7309 Battle Basin 0.41mi 4/2.5 (+1) 1,706 (-4%) 6mo $249,500 $146 62
7906 Millers Trl 0.71mi 3/2.5 1,623 (-8%) 2mo $238,000 $147 49
6670 Snow Meadow Dr 0.63mi 3/2.0 1,513 (-15%) 2mo $169,900 $112 45
8343 Bent Mdw 0.73mi 3/2.0 1,952 (+10%) 6mo $219,999 $113 44
6630 Snow Mdw 0.72mi 3/2.0 1,525 (-14%) 0mo $215,000 $141 43
7935 Sonny Rdg 0.68mi 3/2.0 1,527 (-14%) 3mo $195,000 $128 42
6534 Beech Trl 0.72mi 3/2.0 1,520 (-14%) 4mo $202,000 $133 39

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
-22.2%
Equity multiple
0.25×
Total profit
$-45,573
Equity at exit
$32,355
10-year hold
IRR
-22.9%
Equity multiple
-0.04×
Total profit
$-63,302
Equity at exit
$18,762

Cash invested: $60,760 (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
187
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,762 high interval (Pro) →
Mortgage (P&I)
$1,138
Tax from tax record
$266 /mo · $3,193/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$-103

Break-even live

Break-even rent $1,892
Max offer price $198,883
Occupancy floor

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
$54,250
Closing costs
$6,510
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
8005 Copper Trail Dr San Antonio, TX 4.0 2.5 2319 $1,600 $0.69 24d 1 0.03mi
7011 Beech Trail Dr San Antonio, TX 3.0 2.0 1704 $4,500 $2.64 2d 1 0.08mi
8043 Dove Trail Dr San Antonio, TX 4.0 2.0 2319 $1,800 $0.78 14d 1 0.09mi
8039 Sunshine Trail Dr San Antonio, TX 3.0 2.0 1774 $1,745 $0.98 4d 1 0.14mi
7135 Grassy Trl San Antonio, TX 3.0 2.0 1422 $2,000 $1.41 43d 1 0.22mi
8111 Mescal Trl San Antonio, TX 4.0 2.5 2521 $1,899 $0.75 43d 1 0.23mi
7114 Elm Trail Dr San Antonio, TX 3.0 2.0 1332 $1,600 $1.20 43d 1 0.33mi
8008 Wayword Trl San Antonio, TX 4.0 2.5 2010 $1,895 $0.94 4d 1 0.34mi
8162 Heights Vly Converse, TX 4.0 2.5 1828 $1,680 $0.92 43d 1 0.37mi
7550 Ledgebrook Dr San Antonio, TX 4.0 2.0 1782 $1,650 $0.93 24d 1 0.37mi
8251 Sunshine Trail Dr San Antonio, TX 3.0 2.0 1627 $1,695 $1.04 24d 1 0.38mi
8210 Steep Vly Converse, TX 3.0 2.5 1757 $1,485 $0.85 43d 1 0.43mi
8007 Chestnut Bluff Dr Converse, TX 4.0 2.5 2145 $1,825 $0.85 14d 1 0.43mi
8304 Heights Vly Converse, TX 3.0 2.0 1249 $1,450 $1.16 14d 1 0.46mi
7402 Anchors Peak San Antonio, TX 4.0 2.5 2502 $1,999 $0.80 43d 1 0.49mi
8314 Steep Vly Converse, TX 4.0 3.0 2316 $1,625 $0.70 24d 1 0.49mi
7507 Echo Trl San Antonio, TX 3.0 2.0 1456 $1,600 $1.10 43d 1 0.54mi
7422 Branching Peak San Antonio, TX 3.0 2.5 1605 $1,669 $1.04 2d 1 0.57mi
7919 Wayside Trl San Antonio, TX 3.0 2.0 1453 $1,400 $0.96 43d 1 0.57mi
6461 Firestone Pkwy San Antonio, TX 3.0 2.0 1778 $1,695 $0.95 43d 1 0.58mi
7407 Tom Kite Ct San Antonio, TX 3.0 2.5 2415 $2,095 $0.87 4d 1 0.59mi
6106 Secret Shrs San Antonio, TX 3.0 2.5 1698 $1,500 $0.88 24d 1 0.59mi
8203 Maple Meadow Dr Converse, TX 4.0 2.5 2340 $1,759 $0.75 2d 1 0.59mi
7223 Archers Coach San Antonio, TX 3.0 2.0 1370 $1,485 $1.08 3d 1 0.60mi
7807 Pecan Hts San Antonio, TX 3.0 2.0 1520 $1,600 $1.05 14d 1 0.60mi
7500 Paradise Rd San Antonio, TX 3.0 2.0 1650 $1,950 $1.18 43d 1 0.61mi
7323 Booker Bay San Antonio, TX 3.0 2.0 1388 $1,495 $1.08 43d 1 0.63mi
6619 Meadow Fawn Dr Converse, TX 4.0 2.5 2399 $1,955 $0.81 2d 1 0.63mi
6311 Encanto Point Dr San Antonio, TX 3.0 2.5 2340 $1,645 $0.70 14d 1 0.63mi
6623 Meadow Dawn Dr Converse, TX 3.0 2.0 1513 $1,600 $1.06 43d 1 0.64mi
7379 Longing Trl Unit 1 San Antonio, TX 3.0 2.0 2432 $1,350 $0.56 12d 1 0.64mi
7422 Radford Trl San Antonio, TX 4.0 2.0 1800 $1,695 $0.94 24d 1 0.64mi
7611 Overview Pl San Antonio, TX 3.0 2.0 1451 $1,750 $1.21 14d 1 0.64mi
7510 Legend Rock San Antonio, TX 3.0 2.0 2162 $1,875 $0.87 24d 1 0.66mi
7443 Longing Trl San Antonio, TX 3.0 2.0 1487 $1,495 $1.01 12d 1 0.72mi
6718 Haven Meadow Dr Converse, TX 4.0 2.5 2278 $1,700 $0.75 24d 1 0.73mi
8003 Chestnut Manor Dr Converse, TX 3.0 2.0 1641 $1,795 $1.09 16d 1 0.74mi
8335 Bent Meadow Dr Converse, TX 3.0 2.0 1513 $1,595 $1.05 43d 1 0.74mi
8011 Chestnut Barr Dr Converse, TX 3.0 2.0 1520 $1,665 $1.10 43d 1 0.74mi
8015 Chestnut Barr Dr Converse, TX 4.0 3.0 2300 $1,849 $0.80 3d 1 0.75mi

Listing history 21 events

  1. 2026-06-13
    statusdays on market $217,000 Pending 69 DOM
  2. 2026-06-09
    statusdays on market $217,000 Active Option 66 DOM
  3. 2026-06-08
    days on market $217,000 Active 65 DOM
  4. 2026-06-07
    days on market $217,000 Active 64 DOM
  5. 2026-06-04
    days on market $217,000 Active 61 DOM
  6. 2026-06-03
    days on market $217,000 Active 60 DOM
  7. 2026-06-02
    statusdays on market $217,000 Active 59 DOM
  8. 2026-06-01
    days on market $217,000 Back on Market 58 DOM
  9. 2026-05-31
    days on market $217,000 Back on Market 57 DOM
  10. 2026-05-06
    historical Active Option 1104-char remark
    Show marketing remark (1104 chars)

    This beautiful 3-bedroom, 2-bath home offers 1,774 sq. ft. of comfortable living space designed for modern living. Featuring generous living areas and an open layout, the home flows effortlessly from room to room, creating an inviting space for both everyday living and entertaining. The kitchen is equipped with stainless steel appliances and sleek black granite countertops, offering both style and functionality. Tall, vaulted ceilings enhance the sense of space and natural light throughout the home, while two cozy fireplaces add warmth and character to the living areas. Enjoy the flexibility of two separate living areas, a dedicated dining room, and a well-appointed kitchen area that serves as the heart of the home. Step outside to a newly tiled back patio overlooking a spacious private backyard-perfect for relaxing, hosting, or creating your own outdoor retreat. Additional highlights include a brand-new roof with warranty, giving you peace of mind for years to come. This property delivers the space you need without sacrificing location or affordability-the perfect place to call home.

  11. 2026-04-04
    listed $217,000 New 1104-char remark
    Show marketing remark (1104 chars)

    This beautiful 3-bedroom, 2-bath home offers 1,774 sq. ft. of comfortable living space designed for modern living. Featuring generous living areas and an open layout, the home flows effortlessly from room to room, creating an inviting space for both everyday living and entertaining. The kitchen is equipped with stainless steel appliances and sleek black granite countertops, offering both style and functionality. Tall, vaulted ceilings enhance the sense of space and natural light throughout the home, while two cozy fireplaces add warmth and character to the living areas. Enjoy the flexibility of two separate living areas, a dedicated dining room, and a well-appointed kitchen area that serves as the heart of the home. Step outside to a newly tiled back patio overlooking a spacious private backyard-perfect for relaxing, hosting, or creating your own outdoor retreat. Additional highlights include a brand-new roof with warranty, giving you peace of mind for years to come. This property delivers the space you need without sacrificing location or affordability-the perfect place to call home.

  12. 2017-09-19
    soldstatus
  13. 2017-09-12
    soldstatus Sold 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  14. 2017-08-29
    status Pending 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  15. 2017-08-22
    historical Active Option 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  16. 2017-08-17
    price $100,000 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  17. 2017-08-16
    status Price Change 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  18. 2017-08-14
    historical Active Option 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  19. 2017-08-10
    listed $110,000 New 163-char remark
    Show marketing remark (163 chars)

    Great 3 BR 2 BA 2 car garage cash investment property for rehab or rental. Sold As Is. Seller will not make repairs. ARV about $145K. Rental comps are $1200-$1350.

  20. 2003-06-30
    soldstatus
  21. 1997-11-10
    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
$3,193 · $266/mo
Projected year-2 tax
$3,971 · $331/mo
Expected delta
+$778/yr (+$65/mo · 24.4%)

ⓘ 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 4/10 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
$21,143
− Mortgage interest
−$12,155
− Property taxes
−$3,193
− Insurance
−$1,085
− Repairs & maintenance
−$1,691
− Management
−$1,691
− Depreciation
−$6,313
Taxable loss
−$4,986
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,197
After-tax cash flow
$-34/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

+97.3% since first listed
12 events — show timeline
  • 2026-05-06 Contingent LERA
  • 2026-04-04 Listed $217,000 LERA
  • 2017-09-19 Sold (Public Records) Public Records
  • 2017-09-12 Sold (MLS) LERA
  • 2017-08-29 Pending LERA
  • 2017-08-22 Contingent LERA
  • 2017-08-17 Price Changed $100,000 LERA
  • 2017-08-16 Relisted LERA
  • 2017-08-14 Contingent LERA
  • 2017-08-10 Listed $110,000 LERA
  • 2003-06-30 Sold (Public Records) Public Records
  • 1997-11-10 Sold (Public Records) Public Records

Property tax history

+11.0%/yr

Latest (2025): $3,193 · -6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…