CashFlowRE
Sign in Sign up
4130 Alaskian Sunrise
B Composite 73.04
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +9.6/10.0
  • DSCR +9.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$105,000

4130 Alaskian Sunrise · San Antonio, TX 78244
3 bd · 2.0 ba · 1,165 sqft · SingleFamily public records · 33 Days on market
Built 1985 4,617 sqft lot $90/sqft · 38% below area Est $169k · 38% under

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

Listing remarks MLS

This classic one-story 3-bedroom 2-bath home with a double garage has an open floor plan, spacious living room and dining room combination. The house will need updating to bring it back to life, including paint and flooring, but the savvy buyer will see the value. Includes a double garage PLUS a double carport-essential for that Texas heat and hail!. The front yard has a secure chain link fence for privacy. Easy to show!

Key facts

  • Open floor plan
  • Double carport
  • Spacious living room

Tags

OPEN FLOOR PLANSPACIOUS LIVING ROOMDINING ROOM COMBINATIONDOUBLE CARPORTSECURE CHAIN LINK FENCE

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 $105k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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.
  • 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; 193 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); 48% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k 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 33 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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

  • Watch-outs: property tax is 3.6% 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 $101,850 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.46%
Cap rate
9.75%
Cash-on-cash
12.35%
DSCR
1.55
GRM
5.7

CMA / ARV

ARV (median comp)
$168,566
List price
$105,000
Delta
-37.71%
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
4106 Alaskian Sunrise 0.05mi 3/1.0 1,153 (-1%) 2mo $110,000 $95 91
4134 Hunters Sun 0.10mi 3/2.0 1,131 (-3%) 2mo $119,000 $105 88
4727 Gavlick Farm 0.37mi 3/2.0 1,189 (+2%) 2mo $119,950 $101 78
4147 Frontier Sun 0.29mi 3/1.0 1,155 (-1%) 4mo $160,000 $139 78
4131 Sunrise Pass 0.41mi 3/2.0 1,176 (+1%) 3mo $169,000 $144 77
6339 Aspen Farm 0.45mi 3/2.0 1,140 (-2%) 1mo $105,000 $92 74
4034 Indian Sunrise 0.24mi 3/1.0 1,091 (-6%) 1mo $120,000 $110 73
4027 Fire Sun 0.37mi 3/2.0 1,219 (+5%) 3mo $159,900 $131 73
5842 Sun Farm 0.28mi 3/2.0 1,256 (+8%) 3mo $210,000 $167 72
4016 Sunrise Crk 0.23mi 3/2.0 1,008 (-14%) 5mo $149,000 $148 63
3717 Candleknoll Cir 0.57mi 3/2.0 1,265 (+9%) 2mo $188,000 $149 57
3601 Candlefire Cir 0.66mi 4/2.0 (+1) 1,116 (-4%) 1mo $100,000 $90 56

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
-0.9%
Equity multiple
0.97×
Total profit
$-1,004
Equity at exit
$15,656
10-year hold
IRR
5.8%
Equity multiple
1.38×
Total profit
$11,152
Equity at exit
$9,078

Cash invested: $29,400 (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
193
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,538 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$318 /mo · $3,817/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$303

Break-even live

Break-even rent $1,155
Max offer price $105,000
Occupancy floor 75%

Sensitivity live

Price -10% $362 -5% $332 +0% $303 +5% $273 +10% $243
Rent -10% $181 -5% $242 +0% $303 +5% $363 +10% $424
Rate -1.0pp $356 -0.5pp $329 base $303 +0.5pp $275 +1.0pp $248

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
$26,250
Closing costs
$3,150
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
4122 Alaskian Sunrise San Antonio, TX 3.0 2.0 1454 $1,495 $1.03 44d 1 0.02mi
4107 Sunrise Point Dr San Antonio, TX 2.0 1.0 822 $1,095 $1.33 16d 1 0.09mi
4111 Sunrise Terrace Dr San Antonio, TX 4.0 2.0 1220 $1,700 $1.39 3d 1 0.13mi
4111 Sunrise Terrace Dr San Antonio, TX 4.0 2.0 1220 $1,800 $1.48 44d 1 0.13mi
5916 Mission Sunrise San Antonio, TX 3.0 1.0 860 $1,000 $1.16 25d 1 0.16mi
5954 Summer Fest Dr San Antonio, TX 2.0 1.0 919 $1,300 $1.41 44d 1 0.16mi
4047 Indian Sunrise San Antonio, TX 3.0 1.0 1089 $1,150 $1.06 44d 1 0.21mi
4025 Coral Sunrise San Antonio, TX 4.0 1.0 825 $1,495 $1.81 4d 1 0.22mi
4014 Sunrise Creek Dr San Antonio, TX 3.0 2.0 1100 $1,600 $1.45 44d 1 0.24mi
4162 Frontier Sun San Antonio, TX 3.0 2.5 1246 $1,400 $1.12 44d 1 0.27mi
5846 Sun Farm San Antonio, TX 3.0 2.0 1168 $1,425 $1.22 25d 1 0.28mi
4001 Colonial Sun Dr San Antonio, TX 3.0 2.0 1344 $1,400 $1.04 44d 1 0.29mi
4123 Frontier Sun San Antonio, TX 3.0 2.0 1086 $1,350 $1.24 44d 1 0.31mi
4078 Enchanted Sun San Antonio, TX 3.0 1.0 1056 $1,250 $1.18 25d 1 0.33mi
4711 Gavlick Farm San Antonio, TX 3.0 1.0 975 $1,250 $1.28 44d 1 0.34mi
4411 Mystic Sunrise Dr San Antonio, TX 3.0 2.0 1120 $2,000 $1.79 25d 1 0.35mi
4102 Dakota Sun San Antonio, TX 3.0 1.0 1202 $1,350 $1.12 44d 1 0.37mi
4727 Gavlick Farm San Antonio, TX 3.0 2.0 1189 $1,425 $1.20 44d 1 0.37mi
4074 Gallery Sun Dr San Antonio, TX 2.0 1.0 969 $1,295 $1.34 44d 1 0.38mi
4002 Fire Sun San Antonio, TX 3.0 2.0 1004 $1,800 $1.79 25d 1 0.40mi
4807 Georges Farm San Antonio, TX 3.0 2.0 1008 $1,295 $1.28 44d 1 0.41mi
4082 Sunrise Pass San Antonio, TX 3.0 1.0 1125 $1,355 $1.20 5d 1 0.42mi
6254 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,375 $1.12 44d 1 0.42mi
4066 Sunrise Pass San Antonio, TX 3.0 2.0 977 $1,550 $1.59 5d 1 0.44mi
6230 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 25d 1 0.45mi
5840 Glacier Sun Dr San Antonio, TX 3.0 2.0 1344 $1,749 $1.30 3d 1 0.45mi
6222 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 4d 1 0.46mi
6222 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 25d 1 0.46mi
6214 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 21d 1 0.46mi
6214 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 23d 1 0.46mi
6210 Eddie Way Unit 1 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 4d 1 0.47mi
6210 Eddie Way Unit 1 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 44d 1 0.47mi
3327 Candlemoon Dr San Antonio, TX 3.0 2.0 1344 $1,550 $1.15 44d 1 0.48mi
6206 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 3d 1 0.48mi
6206 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 25d 1 0.48mi
4803 Highland Farm San Antonio, TX 3.0 2.0 1428 $880 $0.62 21d 1 0.50mi
4311 Rogans Hbr San Antonio, TX 3.0 2.0 1380 $1,500 $1.09 44d 1 0.52mi
3603 Aranda Flds Converse, TX 3.0 2.0 1346 $1,650 $1.23 44d 1 0.55mi
6734 Summer Fest Dr Unit 108 San Antonio, TX 3.0 2.5 1225 $1,450 $1.18 45d 1 0.57mi
6734 Summer Fest Dr Unit 130 San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 25d 1 0.57mi

Listing history 15 events

  1. 2026-05-05
    historical Active Option 427-char remark
    Show marketing remark (427 chars)

    This classic one-story 3-bedroom 2-bath home with a double garage has an open floor plan, spacious living room and dining room combination. The house will need updating to bring it back to life, including paint and flooring, but the savvy buyer will see the value. Includes a double garage PLUS a double carport-essential for that Texas heat and hail!. The front yard has a secure chain link fence for privacy. Easy to show!

  2. 2026-04-16
    listed $105,000 New 427-char remark
    Show marketing remark (427 chars)

    This classic one-story 3-bedroom 2-bath home with a double garage has an open floor plan, spacious living room and dining room combination. The house will need updating to bring it back to life, including paint and flooring, but the savvy buyer will see the value. Includes a double garage PLUS a double carport-essential for that Texas heat and hail!. The front yard has a secure chain link fence for privacy. Easy to show!

  3. 2016-12-21
    soldstatus
  4. 2016-12-15
    soldstatus Sold 194-char remark
    Show marketing remark (194 chars)

    Fantastic Open Floor Plan! Ceramic tile thru out, fireplace in living area, large open kitchen/dining area and great yard for outside entertaining. Come take a look. You won't be disappointed.

  5. 2016-11-03
    status Pending 194-char remark
    Show marketing remark (194 chars)

    Fantastic Open Floor Plan! Ceramic tile thru out, fireplace in living area, large open kitchen/dining area and great yard for outside entertaining. Come take a look. You won't be disappointed.

  6. 2016-10-21
    historical Active Option 194-char remark
    Show marketing remark (194 chars)

    Fantastic Open Floor Plan! Ceramic tile thru out, fireplace in living area, large open kitchen/dining area and great yard for outside entertaining. Come take a look. You won't be disappointed.

  7. 2016-10-14
    listed $87,000 New 194-char remark
    Show marketing remark (194 chars)

    Fantastic Open Floor Plan! Ceramic tile thru out, fireplace in living area, large open kitchen/dining area and great yard for outside entertaining. Come take a look. You won't be disappointed.

  8. 2005-10-03
    historical
  9. 2005-08-07
    listed $75,000
  10. 2005-02-07
    soldstatus
  11. 2005-01-28
    historical
  12. 2005-01-21
    listed $33,900
  13. 2002-05-24
    soldstatus
  14. 2002-05-06
    soldstatus
  15. 1998-02-01
    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
$3,817 · $318/mo
Projected year-2 tax
$3,817 · $318/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 ≥108°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
$18,459
− Mortgage interest
−$5,882
− Property taxes
−$3,817
− Insurance
−$525
− Repairs & maintenance
−$1,477
− Management
−$1,477
− Depreciation
−$3,055
Taxable income
$2,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$534
After-tax cash flow
$3,098/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 — 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)
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

+209.7% since first listed
15 events — show timeline
  • 2026-05-05 Contingent LERA
  • 2026-04-16 Listed $105,000 LERA
  • 2016-12-21 Sold (Public Records) Public Records
  • 2016-12-15 Sold (MLS) LERA
  • 2016-11-03 Pending LERA
  • 2016-10-21 Contingent LERA
  • 2016-10-14 Listed $87,000 LERA
  • 2005-10-03 Listing Removed LERA
  • 2005-08-07 Listed $75,000 LERA
  • 2005-02-07 Sold (MLS) LERA
  • 2005-01-28 Listing Removed LERA
  • 2005-01-21 Listed $33,900 LERA
  • 2002-05-24 Sold (Public Records) Public Records
  • 2002-05-06 Sold (Public Records) Public Records
  • 1998-02-01 Sold (Public Records) Public Records

Property tax history

+14.0%/yr

Latest (2025): $3,817 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…