CashFlowRE
Sign in Sign up
6231 Haven Vly
D Composite 40.49
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).

  • Cash flow +12.4/30.0
  • ARV discount +9.0/15.0
  • 1% rule +4.5/10.0
  • Livability +4.0/5.0
  • DSCR +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$149,900

6231 Haven Vly · San Antonio, TX 78242
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 56 Days on market
Built 1970 9,539 sqft lot $156/sqft · at area comps Est $155k · at est.

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

Listing remarks MLS

**OWNER FINANCING AND/OR CONCESSIONS AVAILABLE TO HELP BUY DOWN THE RATE OR HELP WITH CLOSING COSTS FOR QUALIFIED BUYERS** Check out this stunning, remodeled three bedroom, one bath home which is an exceptional opportunity for any buyer looking for a great find. Designed for family comfort and modern living, this property offers incredible peace of mind with a brand new roof, a modern central AC/heat system, and stylish upgrades like custom cabinets with hardware, granite countertops, and a subway tile backsplash. All new Stainless Steel appliances with gas cooking, built in microwave, and dishwasher. Sitting on a spacious .219 acre lot, the massive, fully fenced backyard is ideal for children, pets, and outdoor gatherings. The large, unfinished bonus room is a true asset, providing a blank canvas perfect for a customized game room, dedicated home office, or a second living area. The location provides exceptional convenience with rapid access to I 35 and Loop 410, simplifying your daily commute. You are positioned just minutes from major hubs including Lackland Air Force Base, family fun at Nelson Wolff Stadium, numerous parks, and abundant shopping and dining options. This updated home is a must see, so act immediately and submit your strongest offer today before this chance is gone!

Key facts

  • Brand new roof
  • Granite countertops
  • 9,539 sq ft lot

Tags

BRAND NEW ROOFMODERN CENTRAL AC HEAT SYSTEMCUSTOM CABINETS WITH HARDWAREGRANITE COUNTERTOPSSUBWAY TILE BACKSPLASHNEW STAINLESS STEEL APPLIANCES

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-24 ($-292/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (2.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (5.2% below list).
  • Recommended offer: $142k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.8% in San Antonio — 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 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: schools C-, crime F.
  • Southwest ISD (rural): math 21% / reading 31% proficiency, ranked #701 of 826 in TX (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.3%/yr); 92 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($51k/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 $1k 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 56 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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 $142,056 (5.2% 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 56 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.95%
Cap rate
6.10%
Cash-on-cash
-0.70%
DSCR
0.97
GRM
8.8

CMA / ARV

ARV (median comp)
$155,116
List price
$149,900
Delta
-3.36%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6231 Haven Vly 0.00mi 3/1.0 960 (0%) 0mo $149,900 $156 100
6130 Frio Valley Dr 0.16mi 3/1.0 984 (+2%) 13mo $125,000 $127 78
6223 Haven Vly 0.03mi 3/1.0 1,032 (+8%) 18mo $170,000 $165 71
6034 Pine Vly 0.48mi 3/1.0 1,008 (+5%) 7mo $137,000 $136 63
7511 Sleepy Vly 0.46mi 3/1.0 1,032 (+8%) 14mo $178,500 $173 55
6227 Slate Vly 0.34mi 3/1.0 896 (-7%) 23mo $150,000 $167 54
7518 Breeze Valley Dr 0.54mi 3/1.0 996 (+4%) 19mo $129,900 $130 53
6023 Lark Valley Dr 0.67mi 3/2.0 1,016 (+6%) 11mo $199,000 $196 46
6239 Lark Vly 0.52mi 3/2.0 1,036 (+8%) 23mo $199,000 $192 40
8501 Spotted Deer 0.74mi 4/2.0 (+1) 858 (-11%) 2mo $129,000 $150 37

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
-21.2%
Equity multiple
0.29×
Total profit
$-29,913
Equity at exit
$22,351
10-year hold
IRR
-25.1%
Equity multiple
-0.04×
Total profit
$-43,768
Equity at exit
$12,961

Cash invested: $41,972 (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 78242

Home prices YoY
-17.6%
Rents YoY
-1.3%
Active inventory
92
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,421 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$298 /mo · $3,576/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$-24

Break-even live

Break-even rent $1,451
Max offer price $145,603
Occupancy floor 97%

Sensitivity live

Price -10% $61 -5% $18 +0% $-24 +5% $-67 +10% $-109
Rent -10% $-137 -5% $-80 +0% $-24 +5% $32 +10% $88
Rate -1.0pp $51 -0.5pp $14 base $-24 +0.5pp $-63 +1.0pp $-103

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
$37,475
Closing costs
$4,497
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6243 Indian Valley Dr San Antonio, TX 3.0 1.0 975 $1,400 $1.44 5d 1 0.08mi
8671 SW Loop 410 San Antonio, TX 2.0–3.0 2.0 1024 $1,405 $1.37 17d 7 0.23mi
6214 Slate Valley Dr San Antonio, TX 3.0 1.0 920 $1,100 $1.20 24d 1 0.31mi
6010 Ray Ellison Blvd San Antonio, TX 1.0–3.0 1.0–2.0 974 $1,418 $1.46 44d 1 0.74mi
9130 Excellence Dr San Antonio, TX 1.0–4.0 1.0–2.0 990 $1,374 $1.39 17d 1 0.74mi
6106 Cedar Valley Dr San Antonio, TX 3.0 1.0 984 $1,375 $1.40 5d 1 1.01mi
5427 Indian Desert St San Antonio, TX 3.0 2.0 888 $1,195 $1.35 22d 1 1.29mi
5415 Ray Ellison Blvd San Antonio, TX 1.0–2.0 1.0–2.0 878 $1,240 $1.41 5d 24 1.39mi
9228 Balboa Port Dr San Antonio, TX 3.0 2.0 1064 $1,500 $1.41 44d 1 1.42mi
5510 Seahorse Dr San Antonio, TX 3.0 1.5 1060 $1,395 $1.32 5d 1 1.47mi
7515 Holm Rd San Antonio, TX 1.0–3.0 1.0–2.0 886 $1,404 $1.58 4d 31 1.50mi

Listing history 20 events

  1. 2026-05-11
    historical Active Option 1305-char remark
    Show marketing remark (1305 chars)

    **OWNER FINANCING AND/OR CONCESSIONS AVAILABLE TO HELP BUY DOWN THE RATE OR HELP WITH CLOSING COSTS FOR QUALIFIED BUYERS** Check out this stunning, remodeled three bedroom, one bath home which is an exceptional opportunity for any buyer looking for a great find. Designed for family comfort and modern living, this property offers incredible peace of mind with a brand new roof, a modern central AC/heat system, and stylish upgrades like custom cabinets with hardware, granite countertops, and a subway tile backsplash. All new Stainless Steel appliances with gas cooking, built in microwave, and dishwasher. Sitting on a spacious .219 acre lot, the massive, fully fenced backyard is ideal for children, pets, and outdoor gatherings. The large, unfinished bonus room is a true asset, providing a blank canvas perfect for a customized game room, dedicated home office, or a second living area. The location provides exceptional convenience with rapid access to I 35 and Loop 410, simplifying your daily commute. You are positioned just minutes from major hubs including Lackland Air Force Base, family fun at Nelson Wolff Stadium, numerous parks, and abundant shopping and dining options. This updated home is a must see, so act immediately and submit your strongest offer today before this chance is gone!

  2. 2026-04-10
    price $149,900 1305-char remark
    Show marketing remark (1305 chars)

    **OWNER FINANCING AND/OR CONCESSIONS AVAILABLE TO HELP BUY DOWN THE RATE OR HELP WITH CLOSING COSTS FOR QUALIFIED BUYERS** Check out this stunning, remodeled three bedroom, one bath home which is an exceptional opportunity for any buyer looking for a great find. Designed for family comfort and modern living, this property offers incredible peace of mind with a brand new roof, a modern central AC/heat system, and stylish upgrades like custom cabinets with hardware, granite countertops, and a subway tile backsplash. All new Stainless Steel appliances with gas cooking, built in microwave, and dishwasher. Sitting on a spacious .219 acre lot, the massive, fully fenced backyard is ideal for children, pets, and outdoor gatherings. The large, unfinished bonus room is a true asset, providing a blank canvas perfect for a customized game room, dedicated home office, or a second living area. The location provides exceptional convenience with rapid access to I 35 and Loop 410, simplifying your daily commute. You are positioned just minutes from major hubs including Lackland Air Force Base, family fun at Nelson Wolff Stadium, numerous parks, and abundant shopping and dining options. This updated home is a must see, so act immediately and submit your strongest offer today before this chance is gone!

  3. 2026-04-01
    listed $152,500 New 1305-char remark
    Show marketing remark (1305 chars)

    **OWNER FINANCING AND/OR CONCESSIONS AVAILABLE TO HELP BUY DOWN THE RATE OR HELP WITH CLOSING COSTS FOR QUALIFIED BUYERS** Check out this stunning, remodeled three bedroom, one bath home which is an exceptional opportunity for any buyer looking for a great find. Designed for family comfort and modern living, this property offers incredible peace of mind with a brand new roof, a modern central AC/heat system, and stylish upgrades like custom cabinets with hardware, granite countertops, and a subway tile backsplash. All new Stainless Steel appliances with gas cooking, built in microwave, and dishwasher. Sitting on a spacious .219 acre lot, the massive, fully fenced backyard is ideal for children, pets, and outdoor gatherings. The large, unfinished bonus room is a true asset, providing a blank canvas perfect for a customized game room, dedicated home office, or a second living area. The location provides exceptional convenience with rapid access to I 35 and Loop 410, simplifying your daily commute. You are positioned just minutes from major hubs including Lackland Air Force Base, family fun at Nelson Wolff Stadium, numerous parks, and abundant shopping and dining options. This updated home is a must see, so act immediately and submit your strongest offer today before this chance is gone!

  4. 2026-03-31
    historical
  5. 2026-03-21
    status Back on Market
  6. 2026-03-16
    status Pending
  7. 2026-03-09
    historical Active Option
  8. 2026-02-23
    status Back on Market
  9. 2026-02-19
    historical Active Option
  10. 2026-02-04
    status Back on Market
  11. 2026-02-02
    historical Active Option
  12. 2026-01-29
    price $152,500
  13. 2025-12-10
    price $155,000
  14. 2025-11-18
    listed $159,900 New
  15. 2025-09-29
    soldstatus
  16. 2020-07-10
    soldstatus
  17. 2013-12-10
    soldstatus Sold
  18. 2013-11-08
    status Pending
  19. 2013-10-30
    listed $38,000 New
  20. 2005-05-31
    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
$3,576 · $298/mo
Projected year-2 tax
$3,576 · $298/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$17,047
− Mortgage interest
−$8,397
− Property taxes
−$3,576
− Insurance
−$750
− Repairs & maintenance
−$1,364
− Management
−$1,364
− Depreciation
−$4,361
Taxable loss
−$2,764
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$663
After-tax cash flow
$371/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
Southwest ISD
NCES district ID
4840950
Math proficiency
21% ▼ -21.00%
Reading proficiency
31% ▼ -5.00%
Median HH income
$43,362
Composite
22.22/100
National rank
#8153
State rank
#701 of 826 in TX

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

Census place
San Antonio, TX
County
Bexar County · 1,990,555 people
City population
1,806,925
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
36,168
Household income
$50,644
Rent vs Own
46.4% rent · 53.6% own
Severe rent burden
1778.0

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
Predominantly Hispanic (86%)
Race & ethnicity
Hispanic / Latino 86% Two or more races 25% White 8% Black 3% Native American 2%
Hispanic origin (detail)
Mexican 67%
Common ancestry
Romanian 1% Italian 1%
Foreign-born
20% · Canada
Languages at home
43% English-only · Spanish 55%

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
▼ -55.63%
Current HPI
259.9788
Rent YoY
▼ -1.32%
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

+294.5% since first listed
20 events — show timeline
  • 2026-05-11 Contingent LERA
  • 2026-04-10 Price Changed $149,900 LERA
  • 2026-04-01 Listed $152,500 LERA
  • 2026-03-31 Listing Removed LERA
  • 2026-03-21 Relisted LERA
  • 2026-03-16 Pending LERA
  • 2026-03-09 Contingent LERA
  • 2026-02-23 Relisted LERA
  • 2026-02-19 Contingent LERA
  • 2026-02-04 Relisted LERA
  • 2026-02-02 Contingent LERA
  • 2026-01-29 Price Changed $152,500 LERA
  • 2025-12-10 Price Changed $155,000 LERA
  • 2025-11-18 Listed $159,900 LERA
  • 2025-09-29 Sold (Public Records) Public Records
  • 2020-07-10 Sold (Public Records) Public Records
  • 2013-12-10 Sold (MLS) LERA
  • 2013-11-08 Pending LERA
  • 2013-10-30 Listed $38,000 LERA
  • 2005-05-31 Sold (Public Records) Public Records

Property tax history

+8.6%/yr

Latest (2025): $3,576 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…