CashFlowRE
Sign in Sign up
246 Nash Blvd
C Composite 55.04
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 +17.7/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.3/10.0
  • DSCR +5.5/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$135,000

246 Nash Blvd · San Antonio, TX 78223
3 bd · 1.5 ba · 1,796 sqft · SingleFamily public records · 69 Days on market
Built 1955 8,394 sqft lot $75/sqft · 31% below area Est $196k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don’t miss this incredible opportunity in a growing San Antonio neighborhood! This home at 246 Nash Blvd offers great potential with a flexible floor plan, generous yard space, and a location that puts you minutes from everything you need. Whether you’re a first-time buyer, investor, or looking to add your personal touch, this property is full of possibilities. Easy access to major roadways, shopping, and local amenities makes this one a must-see!

Key facts

  • Flexible floor plan
  • Generous yard space
  • 8,394 sq ft lot

Tags

FLEXIBLE FLOOR PLANGENEROUS YARD SPACEEASY ACCESS TO MAJOR ROADWAYSSHOPPING AND LOCAL AMENITIES

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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.
  • San Antonio ISD (urban): math 12% / reading 22% proficiency, ranked #805 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents falling (-3.4%/yr); 325 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 38% of the median local income ($52k/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 $933 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 69 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.23%
Cap rate
7.26%
Cash-on-cash
3.47%
DSCR
1.15
GRM
6.8

CMA / ARV

ARV (median comp)
$196,411
List price
$135,000
Delta
-31.27%
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
203 Hatcher 0.10mi 3/3.0 1,909 (+6%) 1mo $310,000 $162 78
322 Kate Schenck 0.21mi 3/2.0 1,752 (-2%) 10mo $124,900 $71 76
283 Hatcher 0.33mi 4/1.5 (+1) 1,814 (+1%) 3mo $185,000 $102 75
8630 Utopia Gdns 0.34mi 3/2.0 1,904 (+6%) 0mo $235,999 $124 72
271 Hatcher 0.30mi 4/2.0 (+1) 1,880 (+5%) 6mo $224,500 $119 66
346 Nash Blvd 0.24mi 3/2.0 1,578 (-12%) 1mo $180,000 $114 66
3714 Portsmouth 0.64mi 3/2.0 1,749 (-3%) 6mo $122,500 $70 59
311 Ryan 0.68mi 4/2.0 (+1) 1,805 (+0%) 3mo $180,600 $100 58
434 Kate Schenck Ave 0.49mi 4/2.0 (+1) 1,658 (-8%) 4mo $174,900 $105 53
3403 Bob Billa 0.60mi 3/2.0 2,034 (+13%) 2mo $120,840 $59 47
3807 E Palfrey St 0.67mi 4/2.0 (+1) 1,641 (-9%) 3mo $199,500 $122 45
5624 Jasper Pl 0.67mi 4/2.0 (+1) 1,600 (-11%) 6mo $219,999 $137 39

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
-15.0%
Equity multiple
0.48×
Total profit
$-19,573
Equity at exit
$20,129
10-year hold
IRR
-14.5%
Equity multiple
0.31×
Total profit
$-26,050
Equity at exit
$11,672

Cash invested: $37,800 (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 78223

Home prices YoY
-16.4%
Rents YoY
-3.4%
Active inventory
325
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,654 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$433 /mo · $5,198/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$109

Break-even live

Break-even rent $1,516
Max offer price $135,000
Occupancy floor 88%

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
$33,750
Closing costs
$4,050
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
271 Kate Schenck Ave San Antonio, TX 3.0 2.0 1250 $1,450 $1.16 20d 1 0.12mi
7035 Pickwell Dr San Antonio, TX 1.0–3.0 1.0–2.0 953 $1,769 $1.86 3d 32 0.66mi
311 Ryan Dr San Antonio, TX 4.0 2.0 1800 $1,900 $1.06 17d 1 0.66mi
3814 Gayle Ave San Antonio, TX 4.0 2.0 1686 $2,100 $1.25 17d 1 0.70mi
4011 Anton Dr San Antonio, TX 3.0 2.0 1269 $1,500 $1.18 43d 1 0.92mi
4515 Golf View Dr San Antonio, TX 3.0 2.5 1781 $1,799 $1.01 14d 1 1.15mi
4155 Freestone St San Antonio, TX 4.0 2.0 1259 $1,495 $1.19 23d 1 1.22mi
4155 Freestone St San Antonio, TX 4.0 2.0 1259 $1,495 $1.19 4d 1 1.22mi
7818 Shetland Dr San Antonio, TX 3.0 2.5 1380 $1,475 $1.07 43d 2 1.26mi
7818 Shetland Dr Unit 101 San Antonio, TX 3.0 2.5 1225 $1,475 $1.20 43d 1 1.26mi
7818 Shetland Dr Unit 102 San Antonio, TX 3.0 2.5 1225 $1,395 $1.14 21d 1 1.26mi
7818 Shetland Dr San Antonio, TX 3.0 2.5 1380 $1,550 $1.12 23d 2 1.26mi
4011 Bear Oak Path San Antonio, TX 3.0 2.5 2214 $1,940 $0.88 4d 1 1.27mi
7910 S New Braunfels Ave San Antonio, TX 1.0–3.0 1.0–2.0 1187 $2,640 $2.22 1d 48 1.32mi
4007 Dunn Oak Dr San Antonio, TX 3.0 2.5 2500 $1,995 $0.80 10d 1 1.38mi
4407 Grassland Pass San Antonio, TX 4.0 2.0 1500 $1,597 $1.06 4d 1 1.44mi
4419 Meadowland Pl San Antonio, TX 4.0 3.0 1910 $1,806 $0.95 43d 1 1.47mi
6222 S New Braunfels Ave San Antonio, TX 1.0–4.0 1.0–2.0 1258 $1,359 $1.08 10d 12 1.49mi
4442 Grassland Pass San Antonio, TX 4.0 2.0 1492 $1,685 $1.13 4d 1 1.49mi

Listing history 38 events

  1. 2026-06-18
    days on market $135,000 Active 69 DOM
  2. 2026-06-17
    days on market $135,000 Active 68 DOM
  3. 2026-06-16
    days on market $135,000 Active 67 DOM
  4. 2026-06-15
    days on market $135,000 Active 66 DOM
  5. 2026-06-13
    days on market $135,000 Active 64 DOM
  6. 2026-06-09
    days on market $135,000 Active 60 DOM
  7. 2026-06-08
    days on market $135,000 Active 59 DOM
  8. 2026-06-07
    days on market $135,000 Active 58 DOM
  9. 2026-06-04
    days on market $135,000 Active 55 DOM
  10. 2026-06-03
    days on market $135,000 Active 54 DOM
  11. 2026-06-02
    days on market $135,000 Active 53 DOM
  12. 2026-06-02
    price $135,000 Active 52 DOM
  13. 2026-06-01
    days on market $140,000 Active 52 DOM
  14. 2026-05-31
    days on market $140,000 Active 51 DOM
  15. 2026-05-13
    price $140,000 463-char remark
    Show marketing remark (463 chars)

    Don’t miss this incredible opportunity in a growing San Antonio neighborhood! This home at 246 Nash Blvd offers great potential with a flexible floor plan, generous yard space, and a location that puts you minutes from everything you need. Whether you’re a first-time buyer, investor, or looking to add your personal touch, this property is full of possibilities. Easy access to major roadways, shopping, and local amenities makes this one a must-see!

  16. 2026-05-04
    price $145,000 463-char remark
    Show marketing remark (463 chars)

    Don’t miss this incredible opportunity in a growing San Antonio neighborhood! This home at 246 Nash Blvd offers great potential with a flexible floor plan, generous yard space, and a location that puts you minutes from everything you need. Whether you’re a first-time buyer, investor, or looking to add your personal touch, this property is full of possibilities. Easy access to major roadways, shopping, and local amenities makes this one a must-see!

  17. 2026-04-24
    price $150,000 463-char remark
    Show marketing remark (463 chars)

    Don’t miss this incredible opportunity in a growing San Antonio neighborhood! This home at 246 Nash Blvd offers great potential with a flexible floor plan, generous yard space, and a location that puts you minutes from everything you need. Whether you’re a first-time buyer, investor, or looking to add your personal touch, this property is full of possibilities. Easy access to major roadways, shopping, and local amenities makes this one a must-see!

  18. 2026-04-10
    listed $155,000 Active 463-char remark
    Show marketing remark (463 chars)

    Don’t miss this incredible opportunity in a growing San Antonio neighborhood! This home at 246 Nash Blvd offers great potential with a flexible floor plan, generous yard space, and a location that puts you minutes from everything you need. Whether you’re a first-time buyer, investor, or looking to add your personal touch, this property is full of possibilities. Easy access to major roadways, shopping, and local amenities makes this one a must-see!

  19. 2026-02-04
    historical
  20. 2026-01-06
    status Back on Market
  21. 2025-10-28
    status Pending
  22. 2025-09-11
    price $159,000
  23. 2025-07-30
    listed $165,000 New
  24. 2022-06-01
    historical
  25. 2022-05-17
    status Back on Market
  26. 2022-05-04
    historical Active Option
  27. 2022-03-26
    listed $205,000 New
  28. 2022-02-16
    price $1,495
  29. 2015-01-23
    soldstatus
  30. 2015-01-22
    soldstatus Sold
  31. 2015-01-14
    status Pending
  32. 2015-01-04
    historical Active Option
  33. 2014-12-19
    status Back on Market
  34. 2014-12-09
    historical Active Option
  35. 2014-12-04
    price $74,900
  36. 2014-11-09
    listed $78,000 New
  37. 2004-09-14
    soldstatus
  38. 2000-11-02
    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
$5,198 · $433/mo
Projected year-2 tax
$5,198 · $433/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 5/10 Major FEMA zone X (unshaded) · 66% 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 · 2 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
$19,849
− Mortgage interest
−$7,562
− Property taxes
−$5,198
− Insurance
−$675
− Repairs & maintenance
−$1,588
− Management
−$1,588
− Depreciation
−$3,927
Taxable loss
−$690
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$166
After-tax cash flow
$1,477/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
San Antonio ISD
NCES district ID
4838730
Math proficiency
12% ▼ -21.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$30,952
Composite
13.57/100
National rank
#9512
State rank
#805 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)
58,983
Household income
$52,088
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
2809.0

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 (76%)
Race & ethnicity
Hispanic / Latino 76% Two or more races 28% White 16% Black 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 67%
Common ancestry
Lithuanian 2% Romanian 1% Slovak 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
63% English-only · Spanish 36%

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
▼ -52.06%
Current HPI
265.2235
Rent YoY
▼ -3.36%
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

+79.5% since first listed
24 events — show timeline
  • 2026-05-13 Price Changed $140,000 HARMLS
  • 2026-05-04 Price Changed $145,000 HARMLS
  • 2026-04-24 Price Changed $150,000 HARMLS
  • 2026-04-10 Listed $155,000 HARMLS
  • 2026-02-04 Listing Removed LERA
  • 2026-01-06 Relisted LERA
  • 2025-10-28 Pending LERA
  • 2025-09-11 Price Changed $159,000 LERA
  • 2025-07-30 Listed $165,000 LERA
  • 2022-06-01 Listing Removed LERA
  • 2022-05-17 Relisted LERA
  • 2022-05-04 Contingent LERA
  • 2022-03-26 Listed $205,000 LERA
  • 2022-02-16 Price Changed $1,495 RENT.
  • 2015-01-23 Sold (Public Records) Public Records
  • 2015-01-22 Sold (MLS) LERA
  • 2015-01-14 Pending LERA
  • 2015-01-04 Contingent LERA
  • 2014-12-19 Relisted LERA
  • 2014-12-09 Contingent LERA
  • 2014-12-04 Price Changed $74,900 LERA
  • 2014-11-09 Listed $78,000 LERA
  • 2004-09-14 Sold (Public Records) Public Records
  • 2000-11-02 Sold (Public Records) Public Records

Property tax history

+5.4%/yr

Latest (2025): $5,198 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…