Whiles Plan · San Antonio, TX 78223

$178,874

3 bd · 2.0 ba · 1,208 sqft · SingleFamily · 261 Days on market

Excellent condition

---

Why this score? — see what drove the F 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 +7.5/15.0
• Cash flow +5.7/30.0
• Condition / age +5.0/5.0
• Livability +4.0/5.0
• Schools +2.1/10.0
• Rent growth +1.7/5.0
• 1% rule +1.2/10.0
• DSCR +0.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

The Crestmore Collection is a new series of single-family homes in the Grace Gardens masterplan in San Antonio, TX, offering affordable new home options with a variety of floorplan designs. Residents will enjoy proximity to Loop 410 for easy access to local shopping, dining and entertainment options. Outdoor recreation is a short drive away on Calaveras Lake, and the community is located near Brooks City Base, perfect for military families and personnel.

Key facts

• Outdoor recreation
• Calaveras lake
• Single-family homes

Tags

• SINGLE-FAMILY HOMES
• GRACE GARDENS MASTERPLAN
• PROXIMITY TO LOOP 410
• ACCESS TO LOCAL SHOPPING
• OUTDOOR RECREATION
• CALAVERAS LAKE

🏗️ New construction. The $178,874 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $262,136.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $179k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-534 ($-6k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (9.6% below list).
• Recommended offer: $157k (12.0% below list) — sets the bar for market timing.

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: crime F.
• East Central ISD (rural): math 16% / reading 25% proficiency, ranked #758 of 826 in TX (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Harmony El (math 21% / reading 17%, grade F, #3,739 of 4,322 statewide, top 87%, 684 students, 75% FRL); Legacy Middle (math 13% / reading 24%, grade F, #1,478 of 1,662 statewide, top 90%, 1,137 students, 58% FRL); East Central H S (math 21% / reading 28%, grade F, #1,264 of 1,632 statewide, top 82%, 3,252 students, 52% FRL) — zoned schools at 62% FRL track the district average.
• Market conditions: Rents falling (-3.4%/yr); 588 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 42d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
• This rent runs 37% of the median local income ($52k/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 $2k of loan paydown is wiped out by about $8k 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 261 days — a 12% lower offer ($157k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $157,409 (12.0% 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 261 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
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: 0.62% ✗
• Cap rate: 3.85%
• Cash-on-cash: -8.73%
• DSCR: 0.61
• GRM: 13.5

CMA / ARV

• ARV (median comp): $262,136
• List price: $178,874
• Delta: -31.89%
• 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
4975 Mala Vida	0.11mi	3/2.0	1,253 (+4%)	11mo	$259,900	$207	79
4958 Don Julio	0.16mi	3/2.0	1,326 (+10%)	5mo	$259,990	$196	72
5602 Screech Owl Dr	0.69mi	3/2.0	1,266 (+5%)	3mo	$182,499	$144	57
5702 Screech Owl Dr	0.74mi	3/2.0	1,266 (+5%)	3mo	$184,999	$146	55
5622 Screech Owl Dr	0.72mi	3/2.0	1,128 (-7%)	1mo	$220,999	$196	54
4839 Sahara Vlys	0.49mi	3/2.0	1,388 (+15%)	1mo	$267,730	$193	51
4834 Sahara Vlys	0.46mi	3/2.0	1,388 (+15%)	5mo	$262,385	$189	49
8938 Caracara Crst	0.74mi	3/2.0	1,266 (+5%)	12mo	$192,999	$152	48
8910 Caracara Crst	0.74mi	3/2.0	1,266 (+5%)	12mo	$195,999	$155	47
4818 Sahara Vlys	0.48mi	3/2.0	1,388 (+15%)	8mo	$255,730	$184	47
4707 Artichoke Flds	0.62mi	3/2.0	1,388 (+15%)	8mo	$256,455	$185	40
9011 Sand Dune	0.57mi	3/2.0	1,388 (+15%)	12mo	$254,385	$183	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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -35.1%
• Equity multiple: -0.11×
• Total profit: $-81,207
• Equity at exit: $39,085

10-year hold

• IRR: -69.1%
• Equity multiple: -0.81×
• Total profit: $-132,729
• Equity at exit: $22,665

Cash invested: $73,398 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 33 active · 24 under contract
• Months of supply: 11.6 mo (9%/mo absorbed)
• Median asking: $233,900 ($173/sqft)
• Median days on market: 381 d
• This list price: 9% of active listings are priced below it
• ARV vs active asking: +25.6% above current asking $/sqft

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

ZIP-level market 78223

• Home prices YoY: -16.4%
• Rents YoY: -3.4%
• Active inventory: 588
• Price-to-rent: 9.2×

Monthly cashflow live

• Estimated rent: $1,617 high
• Mortgage (P&I): −$1,375
• Tax est. 1.5%: −$328 /mo · $3,932/yr
• Insurance: −$109
• HOA: −$0
• Vacancy / Maint / Mgmt: −$340
• Net cashflow: $-534

Break-even live

Break-even rent $2,293

Max offer price $184,855

Occupancy floor —

Sensitivity live

Price	-10% $-353	-5% $-443	+0% $-534	+5% $-625	+10% $-715
Rent	-10% $-662	-5% $-598	+0% $-534	+5% $-470	+10% $-406
Rate	-1.0pp $-402	-0.5pp $-467	base $-534	+0.5pp $-602	+1.0pp $-671

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: $65,534
• Closing costs: $7,864
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7814 Annex St San Antonio, TX	3.0	2.0	1459	$1,600	$1.10	164d	1	0.72mi
8807 Osprey Trl San Antonio, TX	3.0	2.0	1051	$1,375	$1.31	10d	1	0.79mi
7722 Blue Gulf Dr San Antonio, TX	3.0	2.0	1464	$1,575	$1.08	164d	1	0.84mi
5719 Coopers Xing San Antonio, TX	3.0	2.0	1450	$1,750	$1.21	35d	1	0.85mi
5727 Coopers Xing San Antonio, TX	3.0	2.0	1127	$2,200	$1.95	10d	1	0.87mi
8824 Broad Wing Dr San Antonio, TX	3.0	2.0	1248	$1,775	$1.42	120d	1	0.87mi
8824 Broad Wing Dr San Antonio, TX	3.0	2.0	1248	$1,700	$1.36	10d	1	0.87mi
8718 Broad Wing Dr San Antonio, TX	3.0	2.0	1248	$1,850	$1.48	55d	1	0.90mi
7246 Meadow Acres San Antonio, TX	3.0	2.0	1450	$1,420	$0.98	126d	1	0.91mi
5731 Falcon Pt San Antonio, TX	3.0	2.0	1050	$1,345	$1.28	10d	1	0.91mi
5731 Falcon Pt San Antonio, TX	3.0	2.0	1051	$1,370	$1.30	37d	1	0.91mi
7243 Meadow Acres San Antonio, TX	3.0	2.0	1021	$1,425	$1.40	2d	1	0.91mi
4743 Independence Hl San Antonio, TX	3.0	2.0	1440	$1,690	$1.17	41d	1	0.97mi
7207 Lincoln Trce San Antonio, TX	3.0	2.0	1267	$1,600	$1.26	10d	1	0.99mi
10348 Clearwater Way San Antonio, TX	3.0	2.5	1239	$1,465	$1.18	88d	1	1.47mi
3618 Booker Trl San Antonio, TX	3.0	2.0	1217	$1,475	$1.21	184d	1	1.49mi

Listing history 50 events

1. 2026-11-08
   days on market $178,874 Active 261 DOM
2. 2026-11-08
   price $178,874 Active 260 DOM
3. 2026-11-07
   days on market $178,549 Active 260 DOM
4. 2026-11-06
   days on market $178,549 Active 259 DOM
5. 2026-11-05
   days on market $178,549 Active 258 DOM
6. 2026-11-04
   days on market $178,549 Active 257 DOM
7. 2026-11-02
   days on market $178,549 Active 255 DOM
8. 2026-11-01
   days on market $178,549 Active 254 DOM
9. 2026-11-01
   price $178,549 Active 253 DOM
10. 2026-10-31
    days on market $178,324 Active 253 DOM
11. 2026-10-30
    pricedays on market $178,324 Active 252 DOM
12. 2026-10-29
    days on market $178,174 Active 251 DOM
13. 2026-10-28
    days on market $178,174 Active 250 DOM
14. 2026-10-27
    days on market $178,174 Active 249 DOM
15. 2026-10-26
    days on market $178,174 Active 248 DOM
16. 2026-10-26
    days on market $178,174 Active 247 DOM
17. 2026-10-24
    days on market $178,174 Active 246 DOM
18. 2026-10-23
    price $178,174 Active 245 DOM
19. 2026-10-23
    days on market $177,999 Active 245 DOM
20. 2026-10-22
    days on market $177,999 Active 244 DOM
21. 2026-10-21
    days on market $177,999 Active 243 DOM
22. 2026-10-20
    days on market $177,999 Active 242 DOM
23. 2026-10-19
    days on market $177,999 Active 241 DOM
24. 2026-10-18
    days on market $177,999 Active 240 DOM
25. 2026-10-17
    days on market $177,999 Active 239 DOM
26. 2026-10-16
    days on market $177,999 Active 238 DOM
27. 2026-10-15
    days on market $177,999 Active 237 DOM
28. 2026-10-14
    days on market $177,999 Active 236 DOM
29. 2026-10-13
    days on market $177,999 Active 235 DOM
30. 2026-10-12
    days on market $177,999 Active 234 DOM
31. 2026-10-11
    days on market $177,999 Active 233 DOM
32. 2026-10-10
    days on market $177,999 Active 232 DOM
33. 2026-10-09
    days on market $177,999 Active 231 DOM
34. 2026-10-08
    days on market $177,999 Active 230 DOM
35. 2026-10-07
    days on market $177,999 Active 229 DOM
36. 2026-10-07
    days on market $177,999 Active 228 DOM
37. 2026-10-05
    days on market $177,999 Active 227 DOM
38. 2026-10-04
    days on market $177,999 Active 226 DOM
39. 2026-10-04
    days on market $177,999 Active 225 DOM
40. 2026-10-02
    days on market $177,999 Active 224 DOM
41. 2026-10-01
    days on market $177,999 Active 223 DOM
42. 2026-09-30
    days on market $177,999 Active 222 DOM
43. 2026-09-29
    days on market $177,999 Active 221 DOM
44. 2026-09-28
    days on market $177,999 Active 220 DOM
45. 2026-09-27
    days on market $177,999 Active 219 DOM
46. 2026-09-25
    days on market $177,999 Active 217 DOM
47. 2026-09-24
    days on market $177,999 Active 216 DOM
48. 2026-09-23
    days on market $177,999 Active 215 DOM
49. 2026-09-22
    days on market $177,999 Active 214 DOM
50. 2026-09-21
    days on market $177,999 Active 213 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 23 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

Taxation est. · year 1

• Rental income: $19,405
• − Mortgage interest: −$14,684
• − Property taxes: −$3,932
• − Insurance: −$1,311
• − Repairs & maintenance: −$1,552
• − Management: −$1,552
• − Depreciation: −$7,626
• Taxable loss: −$11,252
• Est. tax savings @ 24.0%: +$2,700
• After-tax cash flow: $-3,708/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 · 1 photo

Excellent 100/100 None rehab

This single-family home in San Antonio, TX, is in excellent condition with no visible repairs or maintenance needed. It is part of a new series of affordable homes in the Grace Gardens masterplan, offering proximity to Loop 410 and outdoor recreation at Calaveras Lake.

F Composite school gradezoned avg 21/100

Zoned Schools

Elementary Harmony El F TX #3,739/4,322 Nat'l #34,564/41,679 Middle East Central Heritage Middle F TX #1,478/1,662 Nat'l #12,017/14,009 High East Central H S F TX #1,264/1,632 Nat'l #12,478/17,239

Schools (NCES district)

• District: East Central ISD
• NCES district ID: 4817850
• Math proficiency: 16% ▼ -12.00%
• Reading proficiency: 25% ▼ -6.00%
• Median HH income: $53,941
• Composite: 18.67/100
• National rank: #8887
• State rank: #758 of 826 in TX

A Composite livability gradescore 80/100

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

• County: Bexar County · 2,336,851 people
• City population: 1,806,925
• Metro: San Antonio-New Braunfels, TX
• Population (ZIP): 58,983
• Household income: $52,088
• Rent vs Own: 42.4% rent · 57.6% own
• Severe rent burden: 18% of renters

---

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: Predominantly Hispanic (76%)
• Race & ethnicity: Hispanic / Latino 76% Two or more races 28% White 16% Black 5% Asian 2% Native American 1%
• Hispanic origin (detail): Mexican 67%
• Languages at home: 63% English-only · Spanish 36%

---

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: ▼ -52.06%
• Current HPI: 265.2235
• Rent YoY: ▼ -3.36%
• 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

1 event — show timeline

• 2026-02-20 Listed $164,999 Zillow