CashFlowRE
Sign in Sign up
8515 Glen Ct
B- Composite 65.48
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 +23.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +7.3/10.0
  • Schools +3.8/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$129,900

8515 Glen Ct · Converse, TX 78239
3 bd · 2.0 ba · 1,270 sqft · SingleFamily public records · 130 Days on market
Built 1974 7,274 sqft lot $102/sqft · 33% below area Est $195k · 33% under

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

Listing remarks MLS

Single-story home located in The Glen Subdivision offering a prime investment opportunity. The property is in need of a full remodel, including roof, flooring, and interior updates, making it ideal for investors or buyers looking to customize their next home. Features include a double-wide driveway and a 2-car attached garage. Excellent chance to purchase at a competitive price and renovate to your vision. Property acquired through tax sale. Buyer to verify redemption rights. Title will be insured with exception to redemption period. Schedule your showing today!

Key facts

  • Double-wide driveway
  • Full remodel
  • 7,274 sq ft lot

Tags

FULL REMODELDOUBLE-WIDE DRIVEWAY

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 $130k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 4.3% in Converse — 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 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.
  • North East ISD (urban): math 38% / reading 49% proficiency, ranked #276 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.1%/yr); 213 active listings in the ZIP; 40 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k 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 130 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
  • 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 $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — 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. 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
1.23%
Cap rate
8.58%
Cash-on-cash
8.15%
DSCR
1.36
GRM
6.8

CMA / ARV

ARV (median comp)
$195,209
List price
$129,900
Delta
-33.46%
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
6914 Glen Gate 0.07mi 3/2.0 1,376 (+8%) 12mo $170,000 $124 73
7115 Whittney 0.24mi 3/2.0 1,209 (-5%) 10mo $217,000 $179 72
8770 Ridge Mile 0.49mi 3/2.0 1,319 (+4%) 6mo $162,000 $123 65
8435 Tuxford 0.22mi 3/2.0 1,452 (+14%) 2mo $219,999 $152 64
9511 New World 0.66mi 3/2.0 1,256 (-1%) 5mo $195,000 $155 63
9713 Sandy Ridge Way 0.68mi 3/2.0 1,234 (-3%) 2mo $225,000 $182 62
7110 Glen Grv 0.74mi 3/2.0 1,226 (-4%) 6mo $170,000 $139 55
8239 Glen Lark 0.59mi 3/1.0 1,188 (-6%) 5mo $139,000 $117 54
7274 Montgomery Dr 0.67mi 4/2.0 (+1) 1,344 (+6%) 1mo $199,864 $149 53
7207 Glen Pt 0.64mi 3/1.0 1,152 (-9%) 6mo $99,000 $86 45
9717 Sandy Ridge Way 0.68mi 3/2.0 1,100 (-13%) 12mo $205,000 $186 35
9741 Sandy Rdg 0.72mi 3/2.0 1,100 (-13%) 11mo $199,500 $181 35

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.73×
Total profit
$-9,905
Equity at exit
$19,369
10-year hold
IRR
-2.9%
Equity multiple
0.83×
Total profit
$-6,089
Equity at exit
$11,231

Cash invested: $36,372 (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 78239

Home prices YoY
-5.9%
Rents YoY
-1.1%
Active inventory
213
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,600 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$282 /mo · $3,380/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$247

Break-even live

Break-even rent $1,287
Max offer price $129,900
Occupancy floor 80%

Sensitivity live

Price -10% $321 -5% $284 +0% $247 +5% $210 +10% $174
Rent -10% $121 -5% $184 +0% $247 +5% $310 +10% $373
Rate -1.0pp $312 -0.5pp $280 base $247 +0.5pp $213 +1.0pp $179

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
$32,475
Closing costs
$3,897
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
9034 (15/16) Glen Shadow Dr San Antonio, TX 3.0 2.5 1225 $1,550 $1.27 3d 1 0.05mi
9034 (15/16) Glen Shadow Dr San Antonio, TX 3.0 2.5 1225 $1,400 $1.14 44d 1 0.05mi
6923 Glen Fair San Antonio, TX 4.0 2.5 1632 $1,725 $1.06 8d 1 0.08mi
9034 Glen Shadow Dr Unit 13 San Antonio, TX 3.0 2.5 1225 $1,645 $1.34 44d 1 0.29mi
9034 Glen Shadow Dr Unit 34 San Antonio, TX 3.0 2.5 1225 $1,645 $1.34 24d 1 0.29mi
9034 Glen Shadow Dr Unit 27 San Antonio, TX 3.0 2.5 1225 $1,550 $1.27 5d 1 0.29mi
6934 Crestway Rd #2 San Antonio, TX 3.0 2.5 1225 $1,435 $1.17 15d 1 0.31mi
6926 Crestway Rd San Antonio, TX 3.0 2.5 1325 $1,345 $1.02 44d 1 0.33mi
6918 Crestway Rd Unit 2 San Antonio, TX 3.0 2.5 1261 $1,435 $1.14 15d 1 0.36mi
6918 Crestway Rd Unit 4 San Antonio, TX 3.0 2.5 1225 $1,440 $1.18 15d 1 0.36mi
8778 Serene Ridge Dr San Antonio, TX 3.0 2.0 1664 $1,650 $0.99 22d 1 0.45mi
8778 Serene Ridge Dr San Antonio, TX 3.0 2.0 1664 $1,650 $0.99 44d 1 0.45mi
8318 Tuxford San Antonio, TX 4.0 2.0 1452 $1,700 $1.17 5d 1 0.46mi
8259 Montgomery Oak San Antonio, TX 3.0 2.0 1152 $1,250 $1.09 44d 5 0.46mi
9426 Apple Ridge Ln Unit 303 San Antonio, TX 3.0 2.5 1231 $1,400 $1.14 44d 1 0.51mi
9426 Apple Ridge Ln Unit 104 San Antonio, TX 3.0 2.5 1225 $1,495 $1.22 8d 1 0.51mi
7210 John Palmer Dr Unit 101 San Antonio, TX 3.0 2.5 1426 $1,700 $1.19 24d 1 0.51mi
7210 John Palmer Dr Unit 101 San Antonio, TX 3.0 2.5 1426 $1,650 $1.16 17d 1 0.51mi
9426 Apple Ridge Ln San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 44d 1 0.51mi
9426 Apple Ridge Ln San Antonio, TX 3.0 2.5 1225 $1,495 $1.22 11d 1 0.51mi
8750 Shallow Ridge Dr San Antonio, TX 3.0 2.0 1538 $2,100 $1.37 24d 1 0.53mi
6607 Benhill San Antonio, TX 3.0 2.0 1318 $2,000 $1.52 22d 1 0.53mi
9426 Apple Ridge Ln Unit 503 San Antonio, TX 3.0 2.5 1225 $1,395 $1.14 5d 1 0.54mi
9426 Apple Ridge Ln Unit 503 San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 15d 1 0.54mi
7138 Brecon San Antonio, TX 3.0 2.5 1276 $1,065 $0.83 44d 1 0.54mi
6733 Montgomery Dr San Antonio, TX 3.0 2.0 1150 $860 $0.75 44d 2 0.55mi
7347 Kitty Hawk Rd Converse, TX 1.0–4.0 1.0–2.0 990 $1,604 $1.62 5d 1 0.55mi
8350 Hastings San Antonio, TX 3.0 2.0 1247 $2,000 $1.60 44d 1 0.55mi
8742 Ridge Moon Dr San Antonio, TX 3.0 2.0 1350 $1,489 $1.10 3d 1 0.56mi
6811 Evercrest Ln San Antonio, TX 3.0 2.5 1582 $2,100 $1.33 24d 1 0.57mi
7239 Converse Ridge Ln Unit 703 Windcrest, TX 3.0 2.5 1225 $1,500 $1.22 24d 1 0.57mi
7239 Converse Ridge Ln Unit 603 Windcrest, TX 3.0 2.5 1225 $1,450 $1.18 13d 1 0.57mi
7331 Glen Hts San Antonio, TX 3.0 2.0 1184 $1,390 $1.17 24d 1 0.58mi
9535 Apple Ridge Ln San Antonio, TX 3.0 2.0 1602 $1,638 $1.02 4d 1 0.59mi
8310 Hastings San Antonio, TX 2.0 1.0 1315 $1,450 $1.10 24d 1 0.60mi
7923 Langport San Antonio, TX 3.0 2.0 1095 $1,800 $1.64 44d 1 0.61mi
6918 Stockport San Antonio, TX 3.0 2.0 1390 $1,050 $0.76 44d 1 0.63mi
8818 Bridington San Antonio, TX 3.0 2.0 1814 $2,100 $1.16 15d 1 0.63mi
8219 Glen Lark San Antonio, TX 4.0 2.0 1260 $1,250 $0.99 22d 1 0.64mi
7460 Kitty Hawk Rd Converse, TX 3.0 2.0 1456 $1,399 $0.96 44d 1 0.66mi

Listing history 18 events

  1. 2026-06-21
    days on market $129,900 Active 130 DOM
  2. 2026-06-18
    days on market $129,900 Active 127 DOM
  3. 2026-06-17
    days on market $129,900 Active 126 DOM
  4. 2026-06-16
    days on market $129,900 Active 125 DOM
  5. 2026-06-13
    days on market $129,900 Active 122 DOM
  6. 2026-06-13
    days on market $129,900 Active 121 DOM
  7. 2026-06-09
    days on market $129,900 Active 118 DOM
  8. 2026-06-08
    days on market $129,900 Active 117 DOM
  9. 2026-06-07
    days on market $129,900 Active 116 DOM
  10. 2026-06-04
    days on market $129,900 Active 113 DOM
  11. 2026-06-03
    days on market $129,900 Active 112 DOM
  12. 2026-06-02
    days on market $129,900 Active 111 DOM
  13. 2026-06-01
    days on market $129,900 Active 110 DOM
  14. 2026-05-31
    days on market $129,900 Active 109 DOM
  15. 2026-02-11
    listed $129,900 New 568-char remark
    Show marketing remark (568 chars)

    Single-story home located in The Glen Subdivision offering a prime investment opportunity. The property is in need of a full remodel, including roof, flooring, and interior updates, making it ideal for investors or buyers looking to customize their next home. Features include a double-wide driveway and a 2-car attached garage. Excellent chance to purchase at a competitive price and renovate to your vision. Property acquired through tax sale. Buyer to verify redemption rights. Title will be insured with exception to redemption period. Schedule your showing today!

  16. 2011-12-05
    soldstatus
  17. 2008-12-02
    soldstatus
  18. 2006-12-21
    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
$3,380 · $282/mo
Projected year-2 tax
$3,380 · $282/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 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
$19,201
− Mortgage interest
−$7,276
− Property taxes
−$3,380
− Insurance
−$650
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$3,779
Taxable income
$1,044
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$251
After-tax cash flow
$2,714/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
North East ISD
NCES district ID
4832940
Math proficiency
38% ▼ -14.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$57,715
Composite
38.1/100
National rank
#4276
State rank
#276 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)
28,609
Household income
$70,098
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
488.0

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 0.66)
Race & ethnicity
Hispanic / Latino 47% White 30% Two or more races 20% Black 16% Asian 4% Pacific Islander 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 4%
Common ancestry
Lithuanian 2% Romanian 1% Slovak 1%
Foreign-born
13% · Canada, Vietnam, Jamaica
Languages at home
72% English-only · Spanish 24% Vietnamese 1% Chinese 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
▼ -15.13%
Current HPI
242.1272
Rent YoY
▼ -1.05%
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

4 events — show timeline
  • 2026-02-11 Listed $129,900 LERA
  • 2011-12-05 Sold (Public Records) Public Records
  • 2008-12-02 Sold (Public Records) Public Records
  • 2006-12-21 Sold (Public Records) Public Records

Property tax history

+6.8%/yr

Latest (2025): $3,380 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…