CashFlowRE
Sign in Sign up
241 Deerwood Dr Triplex
C+ Composite 63.68
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 +21.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.8/10.0
  • DSCR +6.9/10.0
  • Livability +4.0/5.0
  • Schools +3.8/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$395,000

241 Deerwood Dr · San Antonio, TX 78209
8 bd · 4.0 ba · 3,960 sqft · MultiFamily public records · 265 Days on market
Built 1955 0.47 ac lot $100/sqft · 27% below area Est $545k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

Key facts

  • 0.47 acre lot
  • 4 parking spots
  • Built 1955

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 × 3-bed/?-bath units multifamily listed at $395k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive. Per door: $197/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $395k).
  • Recommended offer: $348k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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.
  • North East ISD (urban): math 38% / reading 49% proficiency, ranked #276 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.0%/yr); 363 active listings in the ZIP; solid renter incomes; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • At $5,047/mo this rent would consume 70% of the median local household income ($87k/yr) (locally 1480% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k 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 265 days — a 12% lower offer ($348k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 19y ago; this cycle's ask has dropped $104k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 77% 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 $347,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 265 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.28%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
6.5

CMA / ARV

ARV (median comp)
$544,610
List price
$395,000
Delta
-27.47%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.63×
Total profit
$-40,588
Equity at exit
$58,896
10-year hold
IRR
-7.1%
Equity multiple
0.62×
Total profit
$-41,958
Equity at exit
$34,152

Cash invested: $110,600 (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 78209

Rents YoY
-1.0%
Active inventory
363
Price-to-rent
19.6×

Monthly cashflow live

Estimated rent
$5,047 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$1,159 /mo · $13,906/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$1,060
Net cashflow
$592

Break-even live

Break-even rent $4,297
Max offer price $395,000
Occupancy floor 83%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,047

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
$98,750
Closing costs
$11,850
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.

Listing history 50 events

  1. 2026-05-15
    historical Active Option 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  2. 2026-04-30
    price $395,000 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  3. 2026-03-10
    price $450,000 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  4. 2026-02-02
    status Back on Market 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  5. 2026-01-26
    historical Active Option 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  6. 2026-01-16
    price $485,000 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  7. 2025-11-25
    price $494,000 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  8. 2025-09-11
    status Back on Market 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  9. 2025-09-08
    historical Active Option 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  10. 2025-09-03
    listed $499,000 New 300-char remark
    Show marketing remark (300 chars)

    This multi-family property features four townhome-style units, each offering 2 bedrooms and 1 bathroom, with a total of 3,960 sq. ft. There is no HOA, providing added flexibility. Currently, three units are occupied and one is vacant, presenting both immediate rental income and investment potential.

  11. 2025-03-24
    historical $895
  12. 2025-03-08
    price $895
  13. 2025-03-03
    historical
  14. 2025-02-07
    listed $950
  15. 2025-02-07
    historical $950
  16. 2025-02-01
    listed $950
  17. 2024-11-29
    listed $550,000 New
  18. 2024-06-21
    historical
  19. 2024-05-30
    price $625,000
  20. 2024-04-18
    price $650,000
  21. 2024-03-08
    price $675,000
  22. 2024-01-09
    listed $710,000 New
  23. 2020-10-22
    soldstatus
  24. 2020-10-05
    soldstatus Sold
  25. 2020-09-01
    status Pending SB
  26. 2020-08-21
    historical Active Option
  27. 2020-08-09
    listed $499,999 New
  28. 2015-02-10
    soldstatus
  29. 2015-02-09
    soldstatus Sold
  30. 2014-12-24
    status Pending
  31. 2014-12-17
    historical Active Option
  32. 2014-11-15
    price $199,500
  33. 2014-11-01
    listed $210,000 New
  34. 2014-08-08
    soldstatus
  35. 2014-07-11
    historical
  36. 2014-05-14
    listed $240,000 New
  37. 2013-08-18
    historical
  38. 2013-07-30
    price $202,000 Price Change
  39. 2012-10-29
    listed $204,000 Active
  40. 2011-08-15
    historical
  41. 2009-12-04
    listed $205,000
  42. 2007-10-16
    soldstatus
  43. 2007-10-12
    soldstatus
  44. 2007-09-07
    historical
  45. 2007-08-29
    historical
  46. 2007-08-28
    listed $249,900
  47. 2007-08-14
    listed $249,950
  48. 2006-09-22
    soldstatus
  49. 2003-09-09
    soldstatus
  50. 2000-12-04
    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
$13,906 · $1,159/mo
Projected year-2 tax
$13,906 · $1,159/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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 77% 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
$60,564
− Mortgage interest
−$22,126
− Property taxes
−$13,906
− Insurance
−$1,975
− Repairs & maintenance
−$4,845
− Management
−$4,845
− Depreciation
−$11,491
Taxable income
$1,376
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$330
After-tax cash flow
$6,778/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
North East ISD
NCES district ID
4832940
Math proficiency
38% ▼ -14.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$57,715
Composite
38.1/100
National rank
#4276
State rank
#276 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)
43,400
Household income
$86,514
Rent vs Own
50.0% rent · 50.0% own
Severe rent burden
1480.0

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 0.56)
Race & ethnicity
White 59% Hispanic / Latino 30% Two or more races 19% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 2%
Foreign-born
9% · Canada, South Korea
Languages at home
79% English-only · Spanish 17% Other Indo-European 2% Tagalog/Filipino 0%

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
▼ -386.19%
Current HPI
251.5759
Rent YoY
▼ -1.04%
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

+58.0% since first listed
50 events — show timeline
  • 2026-05-15 Contingent LERA
  • 2026-04-30 Price Changed $395,000 LERA
  • 2026-03-10 Price Changed $450,000 LERA
  • 2026-02-02 Relisted LERA
  • 2026-01-26 Contingent LERA
  • 2026-01-16 Price Changed $485,000 LERA
  • 2025-11-25 Price Changed $494,000 LERA
  • 2025-09-11 Relisted LERA
  • 2025-09-08 Contingent LERA
  • 2025-09-03 Listed $499,000 LERA
  • 2025-03-24 Rental Removed $895 SABOR
  • 2025-03-08 Price Changed $895 SABOR
  • 2025-03-03 Listing Removed LERA
  • 2025-02-07 Listed for Rent $950 SABOR
  • 2025-02-07 Rental Removed $950 SHOWMOJO
  • 2025-02-01 Listed for Rent $950 SHOWMOJO
  • 2024-11-29 Listed $550,000 LERA
  • 2024-06-21 Listing Removed LERA
  • 2024-05-30 Price Changed $625,000 LERA
  • 2024-04-18 Price Changed $650,000 LERA
  • 2024-03-08 Price Changed $675,000 LERA
  • 2024-01-09 Listed $710,000 LERA
  • 2020-10-22 Sold (Public Records) Public Records
  • 2020-10-05 Sold (MLS) LERA
  • 2020-09-01 Pending LERA
  • 2020-08-21 Contingent LERA
  • 2020-08-09 Listed $499,999 LERA
  • 2015-02-10 Sold (Public Records) Public Records
  • 2015-02-09 Sold (MLS) LERA
  • 2014-12-24 Pending LERA
  • 2014-12-17 Contingent LERA
  • 2014-11-15 Price Changed $199,500 LERA
  • 2014-11-01 Listed $210,000 LERA
  • 2014-08-08 Sold (Public Records) Public Records
  • 2014-07-11 Listing Removed LERA
  • 2014-05-14 Listed $240,000 LERA
  • 2013-08-18 Listing Removed LERA
  • 2013-07-30 Price Changed $202,000 LERA
  • 2012-10-29 Listed $204,000 LERA
  • 2011-08-15 Listing Removed LERA
  • 2009-12-04 Listed $205,000 LERA
  • 2007-10-16 Sold (Public Records) Public Records
  • 2007-10-12 Sold (MLS) LERA
  • 2007-09-07 Listing Removed LERA
  • 2007-08-29 Listing Removed LERA
  • 2007-08-28 Listed $249,900 LERA
  • 2007-08-14 Listed $249,950 LERA
  • 2006-09-22 Sold (Public Records) Public Records
  • 2003-09-09 Sold (Public Records) Public Records
  • 2000-12-04 Sold (Public Records) Public Records

Property tax history

+5.9%/yr

Latest (2025): $13,906 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…