CashFlowRE
Sign in Sign up
4909 Winecup Cv
C Composite 57.88
Why this score? — see what drove the C 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 +19.2/30.0
  • ARV discount +13.9/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.6/10.0
  • Condition / age +5.0/5.0
  • Livability +4.0/5.0
  • Rent growth +2.2/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$149,999

4909 Winecup Cv · San Antonio, TX 78109
3 bd · 2.5 ba · 1,189 sqft · SingleFamily · 42 Days on market
Built 2026 Excellent condition 4,791 sqft lot $126/sqft · 14% below area Est $175k · 14% under $56/mo HOA · 4% of rent ↓ 10% since listing

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

Listing remarks

The Baja - This new two-story home features a modern, open-concept design that maximizes the footprint of the interior. The U-shaped kitchen overlooks a family room ideal for entertainment and relaxation, with a rear door connecting to the backyard. Two upper-level bedrooms provide restful accommodations, while at the opposite end of the hallway is the private owner's suite with an attached bathroom and walk-in closet. Estimated Completion July 2026. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

Key facts

  • 4,791 sq ft lot
  • Garage
  • Built 2026

Property features AI

Finance

  • Other: Subdivision: Flora Meadows
  • Financial info: Down payment resources available
  • HOA & community: Mandatory HOA; HOA fee $168 quarterly; Association transfer fee $450

Exterior

  • Parking: 1-car garage
  • Utilities: Water and sewer service (ECSUD); Gas service (Unigas); Electric service (CPS); Garbage service (Frontier)
  • Home design: New construction by Lennar; Cement fiber exterior; Slab foundation; Composition roof
  • Construction: Built new (approximate age 0)
  • Exterior features: Privacy fence

Interior

  • Kitchen: Kitchen dimensions 10 x 10; Stove/Range; Dishwasher; Breakfast bar
  • Bedrooms: Master bedroom on upper level with walk-in closet and full bath; Bedroom 2 (10 x 9); Bedroom 3 (10 x 9); Master bedroom dimensions 14 x 11
  • Flooring: Carpeting; Vinyl flooring
  • Bathrooms: 2 full baths and 1 half bath; Master bath with tub/shower combination (8 x 6)
  • Heating & cooling: Central heating; Electric and natural gas heat; Central air conditioning
  • Interior features: Open floor plan; Cable TV available; 1 living area; Breakfast bar; Utility room inside; All bedrooms on upper level; Walk-in closets
  • Laundry & utility: Washer connection; Dryer connection; Laundry located on upper level; 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 3-bed/2.5-bath single-family listed at $150k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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: 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: Tradition El (math 25% / reading 32%, grade F, #2,706 of 4,322 statewide, top 63%, 993 students, 51% FRL); East Central Heritage Middle (math 11% / reading 26%, grade F, #1,478 of 1,662 statewide, top 90%, 1,120 students, 44% FRL); East Central H S (math 21% / reading 28%, grade F, #1,264 of 1,632 statewide, top 82%, 3,252 students, 52% FRL).
  • Market conditions: Rents soft (-1.1%/yr); 1207 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $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 42 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
Recommended offer $145,499 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.06%
Cap rate
7.59%
Cash-on-cash
4.63%
DSCR
1.21
GRM
7.9

CMA / ARV

ARV (median comp)
$174,999
List price
$149,999
Delta
-14.29%
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
11942 Spiderwort Rdg 0.03mi 3/2.5 1,189 (0%) 1mo $163,999 $138 98
11938 Spiderwort Rdg 0.03mi 3/2.5 1,189 (0%) 2mo $161,999 $136 96
4906 Winecup Cv 0.07mi 3/2.5 1,189 (0%) 2mo $162,999 $137 95
4915 Daisy Blossom 0.10mi 3/2.5 1,189 (0%) 3mo $169,999 $143 92
11926 Spiderwort Rdg 0.03mi 3/2.5 1,360 (+14%) 2mo $175,999 $129 73
4902 Winecup Cv 0.04mi 3/2.5 1,360 (+14%) 1mo $186,999 $137 73
4949 Winecup Cv 0.05mi 3/2.5 1,360 (+14%) 1mo $160,999 $118 73
4957 Winecup Cv 0.06mi 3/2.5 1,360 (+14%) 0mo $160,999 $118 73
11918 Spiderwort Rdg 0.03mi 3/2.5 1,360 (+14%) 3mo $187,999 $138 72
11934 Spiderwort Rdg 0.03mi 3/2.5 1,360 (+14%) 3mo $173,999 $128 72
4965 Winecup Cv 0.07mi 3/2.5 1,360 (+14%) 1mo $163,999 $121 72
11910 Spiderwort Rdg 0.03mi 3/2.5 1,360 (+14%) 3mo $187,999 $138 72

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
-12.6%
Equity multiple
0.56×
Total profit
$-18,581
Equity at exit
$22,365
10-year hold
IRR
-9.3%
Equity multiple
0.51×
Total profit
$-20,641
Equity at exit
$12,969

Cash invested: $42,000 (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 78109

Home prices YoY
-17.8%
Rents YoY
-1.1%
Active inventory
1207
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,588 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$187 /mo · $2,250/yr
Insurance
$62
HOA
$56
Vacancy / Maint / Mgmt
$334
Net cashflow
$162

Break-even live

Break-even rent $1,383
Max offer price $149,999
Occupancy floor 85%

Sensitivity live

Price -10% $266 -5% $214 +0% $162 +5% $110 +10% $58
Rent -10% $37 -5% $99 +0% $162 +5% $225 +10% $288
Rate -1.0pp $238 -0.5pp $200 base $162 +0.5pp $123 +1.0pp $84

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
$37,500
Closing costs
$4,500
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4949 Winecup Cv Converse, TX 3.0 2.5 1360 $1,475 $1.08 0d 1 0.05mi
11938 Spiderwort Rdg Converse, TX 3.0 2.5 1189 $1,600 $1.35 6d 1 0.07mi
4906 Winecup Cv Converse, TX 3.0 2.5 1189 $1,350 $1.14 25d 1 0.08mi
5010 Primrose Rdg Converse, TX 2.0 2.0 850 $1,295 $1.52 45d 1 0.08mi
5015 Daisy Blossom Converse, TX 2.0 2.0 852 $1,290 $1.51 5d 1 0.10mi
12003 Floral Blossom Converse, TX 3.0 2.5 1189 $1,550 $1.30 45d 1 0.14mi
12135 Floral Blossom Converse, TX 2.0 2.5 1015 $1,250 $1.23 0d 1 0.15mi
4522 Meerkat Converse, TX 3.0 2.0 1489 $1,750 $1.18 12d 1 0.62mi
4918 Valenzuela Converse, TX 3.0–4.0 2.0–2.5 1719 $1,699 $0.99 0d 82 0.79mi
10818 Fox Trot Converse, TX 3.0 2.0 1465 $1,850 $1.26 6d 1 1.33mi
13015 Red Elks Lks Saint Hedwig, TX 3.0 2.0 1445 $1,650 $1.14 4d 1 1.35mi
4211 Asher Aly Saint Hedwig, TX 3.0 2.0 1248 $1,438 $1.15 5d 1 1.37mi
3937 Abbott Pass Unit 102 St Hedwig, TX 3.0 2.5 1345 $1,495 $1.11 45d 1 1.40mi
3933 Abbott Pass Unit 101 St Hedwig, TX 3.0 2.5 1345 $1,450 $1.08 25d 1 1.40mi
3936 Abbott Pass Unit 101 St Hedwig, TX 3.0 2.5 1345 $1,450 $1.08 23d 1 1.41mi
3932 Abbott Pass Unit 102 St Hedwig, TX 3.0 2.5 1345 $1,495 $1.11 25d 1 1.42mi
3925 Abbott Pass Unit 101 St Hedwig, TX 3.0 2.5 1345 $1,450 $1.08 45d 1 1.42mi
3921 Abbott Pass Unit 101 St Hedwig, TX 3.0 2.5 1345 $1,595 $1.19 12d 1 1.43mi
13015 Kathleen St Saint Hedwig, TX 3.0 2.0 1235 $1,540 $1.25 23d 1 1.46mi
13015 Kathleen St Saint Hedwig, TX 3.0 2.0 1235 $1,540 $1.25 25d 1 1.46mi
11019 Chatham Ct Converse, TX 3.0 2.5 1428 $1,425 $1.00 45d 1 1.48mi
3923 Ivy Path Saint Hedwig, TX 3.0 2.0 1445 $1,600 $1.11 25d 1 1.48mi
3106 Drayton Ests Converse, TX 2.0–5.0 2.0–3.5 1733 $2,102 $1.21 0d 1 1.49mi

HOA detail

Monthly dues
$56 · $672/yr

Listing history 14 events

  1. 2026-06-07
    status $149,999 Pending 42 DOM
  2. 2026-06-04
    days on market $149,999 Active 42 DOM
  3. 2026-06-03
    days on market $149,999 Active 41 DOM
  4. 2026-06-02
    days on market $149,999 Active 40 DOM
  5. 2026-06-01
    days on market $149,999 Active 39 DOM
  6. 2026-05-31
    days on market $149,999 Active 38 DOM
  7. 2026-05-12
    price $149,999 610-char remark
  8. 2026-05-11
    price $149,999 362-char remark
  9. 2026-05-05
    price $154,999 610-char remark
  10. 2026-05-02
    price $154,999 362-char remark
  11. 2026-04-30
    price $150,999 610-char remark
  12. 2026-04-29
    price $150,999 362-char remark
  13. 2026-04-23
    listed $166,999 New 610-char remark
  14. 2026-04-22
    listed $166,999 Active 362-char remark

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,058
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,525
− Management
−$1,525
− HOA
−$672
− Depreciation
−$4,364
Taxable loss
−$429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$2,048/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 · 6 photos

Excellent 100/100 None rehab

This modern, two-story home is move-in ready with a fresh, open-concept design and high-quality finishes. It offers excellent curb appeal and is ready for immediate occupancy.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Painting interior walls — Fresh paint can make the space feel new and inviting.
  • Both Add smart home features — Modernizes the home and adds value for both buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and adds value.
  • Both Painting interior walls — Fresh paint can make the space feel new and inviting.
  • Both Add smart home features — Modernizes the home and adds value for both buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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 · 1,990,555 people
City population
1,806,925
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
63,067
Household income
$91,320
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
1732.0

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 0.69)
Race & ethnicity
Hispanic / Latino 44% White 27% Two or more races 21% Black 21% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 4%
Common ancestry
Lithuanian 1% Romanian 1% Italian 1%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
71% English-only · Spanish 23% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -51.02%
Current HPI
236.4923
Rent YoY
▼ -1.08%
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

-10.2% since first listed
5 events — show timeline
  • 2026-06-04 Pending LERA
  • 2026-05-12 Price Changed $149,999 LERA
  • 2026-05-05 Price Changed $154,999 LERA
  • 2026-04-30 Price Changed $150,999 LERA
  • 2026-04-23 Listed $166,999 LERA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…