CashFlowRE
Sign in Sign up
2106 Monument Hl
D+ Composite 45.91
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 +15.0/15.0
  • Cash flow +7.7/30.0
  • Appreciation +5.2/10.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +3.1/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0

$324,499

2106 Monument Hl · Cibolo, TX 78108
5 bd · 3.0 ba · 2,524 sqft · SingleFamily · 60 Days on market
Built 2026 4,791 sqft lot Est $394k · 18% under $92/mo HOA · 4% of rent ↓ 8% since listing

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

Listing remarks MLS

Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

Key facts

  • Covered porch
  • Full bathroom
  • Walk-in closet

Tags

SINGLE-LEVEL OWNER'S SUITEFULL BATHROOMWALK-IN CLOSETOPEN-CONCEPT FLOORPLANCOVERED PORCHBONUS ROOM

Property features AI

Finance

  • Financial info: Down payment assistance resources available
  • HOA & community: Mandatory HOA; HOA fee $275 quarterly; Association transfer fee $450

Exterior

  • Parking: 2-car garage
  • Utilities: Water: GVSUD (public water); Sewer: GVSUD (public sewer); Gas: CenterPoint; Electric: GVEC; Garbage service: Frontier
  • Home design: New construction by Lennar Homes; Brick and siding exterior
  • Construction: Slab foundation; Composition roof
  • Exterior features: Pool (community); Park/playground (community)

Interior

  • Kitchen: Stove/Range; Dishwasher; Breakfast bar
  • Bedrooms: Master bedroom on lower level with walk-in closet and full bath; Bedroom 2 — 10 x 13; Bedroom 3 — 12 x 11; Bedroom 4 — 10 x 12; Bedroom 5 — 11 x 10; Master bedroom dimensions — 16 x 13
  • Flooring: Carpeting; Vinyl flooring
  • Bathrooms: Three full bathrooms; Master bath with shower only and double vanity
  • Heating & cooling: Central heating (electric and natural gas); Central air conditioning
  • Interior features: Two living areas; Open floor plan; Breakfast bar; Game room; Utility room inside; Laundry on main level; Walk-in closets
  • Laundry & utility: Washer connection; Dryer connection; Laundry room; Utility room inside

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 5-bed/3.0-bath single-family listed at $324k.

Deal economics

  • At list price, monthly cash flow is $-379 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $270k (16.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (23.7% below list).
  • Recommended offer: $247k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.3% in Cibolo — 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 72/100 on livability (#261 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Schertz-Cibolo-U City ISD (suburban): math 49% / reading 48% proficiency, ranked #152 of 826 in TX (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cibolo Valley El (math 36% / reading 46%, grade F, #1,462 of 4,322 statewide, top 34%, 761 students, 33% FRL); Byron P Steele Ii H S (math 68% / reading 66%, grade B, #163 of 1,632 statewide, top 11%, 2,716 students, 25% FRL) — zoned schools at 29% FRL track the district average.
  • Market conditions: Rents rising (+2.4%/yr); 739 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 2,064 units permitted in Guadalupe County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($2k loan paydown + $2k appreciation (0.5% local appreciation)).
  • Guadalupe County population projected at +61% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $18k (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; moderate wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,487 (23.7% 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 60 days. Have you received any prior offers? Is the seller open to a 24% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.76%
Cap rate
4.89%
Cash-on-cash
-5.01%
DSCR
0.78
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$393,744
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
523 Avalon Banks 0.21mi 5/3.5 2,660 (+5%) 1mo $377,500 $142 78
2263 Fort Davis Pass 0.27mi 4/3.0 (-1) 2,378 (-6%) 2mo $330,999 $139 71
5512 Mcbride St 0.30mi 4/2.5 (-1) 2,404 (-5%) 0mo $399,990 $166 71
2315 Fort Davis Pass 0.28mi 4/3.0 (-1) 2,378 (-6%) 2mo $290,000 $122 71
519 Avalon Banks 0.21mi 4/2.5 (-1) 2,323 (-8%) 1mo $363,000 $156 69
217 Landmark Hvn 0.44mi 4/3.0 (-1) 2,652 (+5%) 2mo $365,000 $138 65
2259 Fort Davis Pass 0.26mi 4/3.0 (-1) 2,269 (-10%) 2mo $294,999 $130 65
102 Dakota Rdg 0.31mi 4/2.5 (-1) 2,736 (+8%) 0mo $427,990 $156 64
102 Barton Pt 0.42mi 4/2.5 (-1) 2,404 (-5%) 2mo $399,990 $166 64
102 Barton Pt 0.42mi 4/2.5 (-1) 2,404 (-5%) 2mo $387,245 $161 64
200 Dakota 0.46mi 4/2.5 (-1) 2,404 (-5%) 1mo $417,990 $174 63
431 Kayden Ct 0.57mi 4/3.5 (-1) 2,149 (-15%) 1mo $264,500 $123 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.47% appreciation · 2.42% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.69×
Total profit
$-27,756
Equity at exit
$101,929
10-year hold
IRR
-1.0%
Equity multiple
0.89×
Total profit
$-9,806
Equity at exit
$128,854

Cash invested: $90,860 (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 78108

Home prices YoY
0.3%
Rents YoY
2.4%
Active inventory
739
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,475 high interval (Pro) →
Mortgage (P&I)
$1,702
Tax est. 1.5%
$406 /mo · $4,867/yr
Insurance
$135
HOA
$92
Vacancy / Maint / Mgmt
$520
Net cashflow
$-379

Break-even live

Break-even rent $2,955
Max offer price $269,600
Occupancy floor

Sensitivity live

Price -10% $-155 -5% $-267 +0% $-379 +5% $-492 +10% $-604
Rent -10% $-575 -5% $-477 +0% $-379 +5% $-282 +10% $-184
Rate -1.0pp $-216 -0.5pp $-297 base $-379 +0.5pp $-463 +1.0pp $-549

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
$81,125
Closing costs
$9,735
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5140 McKittrick Marion, TX 4.0 3.0 2269 $2,200 $0.97 18d 1 0.02mi
2272 Monument Hl , TX 4.0 3.0 2210 $2,400 $1.09 18d 1 0.04mi
104 Landmark Brk Cibolo, TX 4.0 2.5 2496 $2,195 $0.88 5d 1 0.25mi
724 Saddle Cyn Cibolo, TX 4.0 3.5 3167 $2,600 $0.82 18d 1 0.32mi
226 Fernwood Dr Schertz, TX 4.0 3.5 2408 $2,400 $1.00 24d 1 0.37mi
524 Landmark Gate Cibolo, TX 4.0 2.5 2496 $2,300 $0.92 24d 1 0.48mi
424 Landmark Fls Cibolo, TX 4.0 2.0 2354 $2,100 $0.89 5d 1 0.48mi
228 Dove Hl Cibolo, TX 5.0 3.5 3228 $2,950 $0.91 3d 1 0.64mi
335 Shelton Pass Cibolo, TX 4.0 2.5 2404 $2,350 $0.98 4d 1 0.70mi
205 Sunset Hts Cibolo, TX 4.0 2.5 2484 $2,145 $0.86 21d 1 0.73mi
331 Saddle Leaf Cibolo, TX 5.0 2.5 2800 $2,300 $0.82 44d 1 0.75mi
101 Happy Trl Cibolo, TX 5.0 4.0 3262 $2,286 $0.70 2d 1 0.84mi
3405 Whisper Hvn Schertz, TX 4.0 2.5 3109 $2,900 $0.93 24d 1 1.00mi
3333 Whisper Hvn Schertz, TX 5.0 3.0 3109 $2,599 $0.84 5d 1 1.01mi
3333 Whisper Hvn Schertz, TX 5.0 3.0 3107 $2,599 $0.84 24d 1 1.01mi
220 Heavenly Vw Cibolo, TX 5.0 4.0 3361 $2,900 $0.86 2d 1 1.10mi
201 Gatewood Fls Cibolo, TX 4.0 2.5 2245 $1,949 $0.87 24d 1 1.12mi
225 Hinge Chase Cibolo, TX 5.0 2.5 3152 $2,275 $0.72 24d 1 1.13mi
201 Canyon Vis Cibolo, TX 4.0 2.5 2396 $2,000 $0.83 44d 1 1.27mi
920 Foxbrook Way Cibolo, TX 4.0 3.0 2403 $2,350 $0.98 24d 1 1.28mi
205 Hinge Loop Cibolo, TX 5.0 3.0 3518 $2,305 $0.66 3d 1 1.28mi
216 Golden Vis Cibolo, TX 4.0 3.5 3242 $2,400 $0.74 15d 1 1.29mi
325 Cortijo Cibolo, TX 4.0 2.0 2080 $2,350 $1.13 5d 1 1.48mi
517 Saddle Back Trl Cibolo, TX 4.0 3.5 2597 $2,400 $0.92 2d 1 1.48mi

HOA detail

Monthly dues
$92 · $1,104/yr
Likely covers
pool

Listing history 35 events

  1. 2026-06-07
    status $324,499 Pending 60 DOM
  2. 2026-06-04
    days on market $324,499 Price Change 60 DOM
  3. 2026-06-03
    days on market $324,499 Price Change 59 DOM
  4. 2026-06-02
    days on market $324,499 Price Change 58 DOM
  5. 2026-06-01
    days on market $324,499 Price Change 57 DOM
  6. 2026-05-31
    days on market $324,499 Price Change 56 DOM
  7. 2026-05-24
    price $324,499 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  8. 2026-05-21
    price $328,999
  9. 2026-05-18
    price $328,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  10. 2026-05-12
    price $328,499
  11. 2026-05-11
    price $328,499 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  12. 2026-04-29
    price $327,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  13. 2026-04-29
    price $327,999
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  14. 2026-04-28
    price $329,999
  15. 2026-04-27
    status Back on Market
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  16. 2026-04-27
    price $329,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  17. 2026-04-26
    status Active 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  18. 2026-04-26
    price $347,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  19. 2026-04-15
    status Pending
  20. 2026-04-14
    historical 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  21. 2026-04-09
    price $333,999
  22. 2026-04-08
    price $333,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  23. 2026-04-03
    price $335,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  24. 2026-04-03
    price $335,999
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  25. 2026-03-31
    price $337,999
  26. 2026-03-30
    price $337,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  27. 2026-03-24
    listed $342,999 New
  28. 2026-03-22
    price $342,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  29. 2026-03-18
    price $341,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  30. 2026-03-16
    price $342,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  31. 2026-03-10
    price $346,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  32. 2026-03-10
    status Active 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  33. 2026-02-28
    historical 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  34. 2026-02-22
    price $341,999 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

  35. 2026-02-18
    listed $351,999 Active 395-char remark
    Show marketing remark (395 chars)

    Coastline Collection brings new single-family homes to the Grace Valley masterplan in Cibolo, TX. The community offers fantastic onsite amenities, including a relaxing swimming pool with a clubhouse, playground, splash park and much more. Residents will enjoy convenient access to nearby shopping, dining and entertainment destinations, and retailers and grocery shopping are a short drive away.

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥109°F today · 19 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
$29,698
− Mortgage interest
−$18,177
− Property taxes
−$4,867
− Insurance
−$1,622
− Repairs & maintenance
−$2,376
− Management
−$2,376
− HOA
−$1,104
− Depreciation
−$9,440
Taxable loss
−$10,264
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,463
After-tax cash flow
$-2,089/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
Schertz-Cibolo-U City ISD
NCES district ID
4839480
Math proficiency
49% ▼ -12.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$75,790
Composite
44.02/100
National rank
#2886
State rank
#152 of 826 in TX

Livability — Cibolo

Score
72/100
State rank
#261
US rank
#6177

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Guadalupe County · 147,291 people
City population
49,784
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
49,784
Household income
$113,004
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
521.0

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 0.68)
Race & ethnicity
White 46% Hispanic / Latino 30% Two or more races 22% Black 13% Asian 3%
Hispanic origin (detail)
Mexican 22% Puerto Rican 4%
Common ancestry
Italian 2% Lithuanian 2% Slovak 2%
Foreign-born
7% · Canada, Vietnam, China
Languages at home
83% English-only · Spanish 13% Vietnamese 1% 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

Market trends

HPI YoY
▲ 0.47%
Current HPI
182.7296
Rent YoY
▲ 2.42%
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

-7.8% since first listed
29 events — show timeline
  • 2026-05-24 Price Changed $324,499 Zillow
  • 2026-05-21 Price Changed $328,999 LERA
  • 2026-05-18 Price Changed $328,999 Zillow
  • 2026-05-12 Price Changed $328,499 LERA
  • 2026-05-11 Price Changed $328,499 Zillow
  • 2026-04-29 Price Changed $327,999 Zillow
  • 2026-04-29 Price Changed $327,999 LERA
  • 2026-04-28 Price Changed $329,999 LERA
  • 2026-04-27 Relisted LERA
  • 2026-04-27 Price Changed $329,999 Zillow
  • 2026-04-26 Price Changed $347,999 Zillow
  • 2026-04-26 Relisted Zillow
  • 2026-04-15 Pending LERA
  • 2026-04-14 Delisted Zillow
  • 2026-04-09 Price Changed $333,999 LERA
  • 2026-04-08 Price Changed $333,999 Zillow
  • 2026-04-03 Price Changed $335,999 Zillow
  • 2026-04-03 Price Changed $335,999 LERA
  • 2026-03-31 Price Changed $337,999 LERA
  • 2026-03-30 Price Changed $337,999 Zillow
  • 2026-03-24 Listed $342,999 LERA
  • 2026-03-22 Price Changed $342,999 Zillow
  • 2026-03-18 Price Changed $341,999 Zillow
  • 2026-03-16 Price Changed $342,999 Zillow
  • 2026-03-10 Relisted Zillow
  • 2026-03-10 Price Changed $346,999 Zillow
  • 2026-02-28 Delisted Zillow
  • 2026-02-22 Price Changed $341,999 Zillow
  • 2026-02-18 Listed $351,999 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…