CashFlowRE
Sign in Sign up
211 Robeson Ave
B- Composite 68.97
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • 1% rule +7.6/10.0
  • DSCR +6.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$110,000

211 Robeson Ave · San Antonio, TX 78220
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 30 Days on market
Built 1953 7,274 sqft lot Est $180k · 39% under

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

Listing remarks MLS

The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

Key facts

  • Updated electrical
  • Fully replaced hvac
  • New ductwork

Tags

NEW DOUBLE-PANE WINDOWSUPDATED ELECTRICALUPDATED PLUMBINGFULLY REPLACED HVACNEW DUCTWORKFRAMED AND PLUMBED SPACE

Property features AI

Finance

  • Other: Possession at closing/funding; For sale (not a short sale)
  • HOA & community: Located in Lincolnshire/Willow Park subdivision

Exterior

  • Utilities: City water and sewer
  • Home design: Pre-owned property; Approximately 73 years old
  • Construction: Composition roof
  • Exterior features: Partial fence; Mature trees; Siding exterior

Interior

  • Kitchen: Kitchen 10 x 11
  • Bedrooms: Master bedroom 15 x 14 (on lower level; other features—see remarks); Second bedroom 12 x 23; Third bedroom 12 x 11
  • Flooring: Wood flooring; Other flooring (see remarks)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heat; Other heating (see remarks); Other A/C (see remarks)
  • Interior features: Washer and dryer connections; Electric water heater; City garbage service; Single living area; All bedrooms located downstairs; Laundry on main level
  • Laundry & utility: Washer connection; Dryer connection; Electric water heater

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 $110k.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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.
  • 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.
  • Zoned schools: Dorie Miller El (math 27% / reading 27%, grade F, #2,791 of 4,322 statewide, top 68%, 326 students, 97% FRL); Davis Middle (math 5% / reading 15%, grade F, #1,641 of 1,662 statewide, top 99%, 545 students, 96% FRL, charter); Houston H S (math 12% / reading 18%, grade F, #1,507 of 1,632 statewide, top 93%, 856 students, 95% FRL) — zoned schools average 96% FRL vs 80% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 116 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($761 loan paydown + $11k appreciation (10.0% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 0.5% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.26%
Cap rate
7.68%
Cash-on-cash
4.97%
DSCR
1.22
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$180,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
227 Jemison St 0.23mi 3/2.0 1,216 (+1%) 7mo $190,000 $156 78
2846 Wyoming St 0.42mi 3/2.0 1,255 (+5%) 1mo $185,000 $147 68
1210 S Walters 0.66mi 3/1.0 1,203 (+0%) 2mo $75,000 $62 67
370 Sterling 0.51mi 3/1.0 1,155 (-4%) 5mo $105,000 $91 66
515 South Grimes 0.51mi 3/2.0 1,155 (-4%) 3mo $239,000 $207 64
3006 Martin Luther King 0.36mi 3/2.0 1,275 (+6%) 7mo $199,999 $157 63
230 Corliss 0.46mi 3/1.5 1,296 (+8%) 5mo $189,900 $147 59
237 Corliss 0.49mi 3/2.0 1,296 (+8%) 4mo $195,000 $150 57
2006 Virginia 0.65mi 3/1.0 1,098 (-8%) 3mo $169,000 $154 53
511 Cooper 0.74mi 3/2.0 1,176 (-2%) 7mo $145,000 $123 52
771 Yucca 0.53mi 4/1.0 (+1) 1,094 (-9%) 7mo $142,500 $130 50
623 Belmont 0.71mi 3/2.0 1,355 (+13%) 0mo $230,000 $170 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.53% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.10×
Total profit
$64,809
Equity at exit
$99,097
10-year hold
IRR
22.6%
Equity multiple
6.80×
Total profit
$178,590
Equity at exit
$213,706

Cash invested: $30,800 (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 78220

Home prices YoY
9.1%
Rents YoY
0.5%
Active inventory
116
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,390 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$348 /mo · $4,174/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$128

Break-even live

Break-even rent $1,228
Max offer price $110,000
Occupancy floor 86%

Sensitivity live

Price -10% $190 -5% $159 +0% $128 +5% $96 +10% $65
Rent -10% $18 -5% $73 +0% $128 +5% $182 +10% $237
Rate -1.0pp $183 -0.5pp $155 base $128 +0.5pp $99 +1.0pp $70

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
$27,500
Closing costs
$3,300
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
143 Ranger Unit 101 San Antonio, TX 3.0 2.0 876 $1,099 $1.25 3d 1 0.21mi
154 Ferris Ave San Antonio, TX 3.0 2.0 1438 $1,275 $0.89 23d 1 0.29mi
154 Ferris Ave San Antonio, TX 3.0 2.0 1438 $1,499 $1.04 45d 1 0.29mi
311 Spriggsdale Ave Unit 710 San Antonio, TX 2.0 2.0 890 $973 $1.09 0d 1 0.37mi
3030 Martin Luther King Dr San Antonio, TX 3.0 1.0 938 $1,295 $1.38 25d 1 0.40mi
239 Ferris Ave San Antonio, TX 3.0 2.0 909 $1,249 $1.37 45d 1 0.44mi
215 Edna Ave San Antonio, TX 2.0 1.0 968 $1,260 $1.30 45d 1 0.44mi
420 Clark Ave San Antonio, TX 2.0 1.0 756 $1,295 $1.71 19d 1 0.46mi
311 Ferris Ave San Antonio, TX 3.0 2.0 909 $1,245 $1.37 6d 1 0.57mi
918 Hampton St Unit 1 San Antonio, TX 3.0 1.0 912 $975 $1.07 45d 1 0.57mi
406 Como St San Antonio, TX 3.0 1.5 1278 $1,350 $1.06 45d 1 0.58mi
323 Ferris Ave San Antonio, TX 3.0 2.0 1298 $1,414 $1.09 0d 1 0.59mi
125 Magendie St San Antonio, TX 2.0 2.0 820 $1,323 $1.61 6d 1 0.60mi
610 Pecan Valley Dr San Antonio, TX 3.0 1.0 1287 $1,650 $1.28 45d 1 0.61mi
227 S Grimes St Unit 202 San Antonio, TX 3.0 2.5 1089 $1,550 $1.42 45d 1 0.61mi
314 Maryland St Unit 102 San Antonio, TX 2.0 2.5 1055 $1,295 $1.23 45d 1 0.66mi
318 Ferguson Ave Unit 1 San Antonio, TX 3.0 2.0 1450 $1,550 $1.07 6d 1 0.68mi
342 Vine St San Antonio, TX 2.0 1.0 768 $995 $1.30 25d 1 0.69mi
342 Vine St Unit B San Antonio, TX 2.0 1.0 768 $875 $1.14 45d 1 0.69mi
1431 Aransas Ave San Antonio, TX 3.0 1.0 1108 $1,195 $1.08 16d 1 0.69mi
139 San Salvador Ave Unit 103 San Antonio, TX 2.0 2.5 1245 $1,490 $1.20 16d 1 0.70mi
455 Lincolnshire Dr San Antonio, TX 2.0 1.0 768 $925 $1.20 22d 1 0.70mi
610 Belmont San Antonio, TX 2.0 1.0 1050 $1,195 $1.14 45d 1 0.72mi
322 Vine St #102 San Antonio, TX 3.0 2.5 1401 $1,400 $1.00 25d 1 0.73mi
723 Sewanee St San Antonio, TX 3.0 2.0 1028 $1,264 $1.23 14d 1 0.74mi
512 Cooper St San Antonio, TX 2.0 1.0 1116 $1,295 $1.16 25d 1 0.77mi
313 San Salvador Ave San Antonio, TX 4.0 2.5 1240 $1,395 $1.12 45d 1 0.77mi
302 Dorie St San Antonio, TX 3.0 2.0 1028 $1,285 $1.25 23d 1 0.80mi
242 Vine St San Antonio, TX 4.0 2.0 1250 $1,695 $1.36 45d 1 0.81mi
1518 S Walters St Unit 102 San Antonio, TX 3.0 2.5 1180 $1,400 $1.19 6d 1 0.82mi
1303 Essex St #102 San Antonio, TX 3.0 2.5 1180 $1,400 $1.19 25d 1 0.82mi
3259 Martin Luther King Dr San Antonio, TX 3.0 2.0 909 $1,135 $1.25 0d 1 0.86mi
458 Ferris Ave San Antonio, TX 3.0 2.0 909 $1,350 $1.49 0d 1 0.87mi
1435 Gibbs San Antonio, TX 3.0 1.0 975 $1,435 $1.47 25d 1 0.87mi
1303 Rigsby Ave Unit 710 San Antonio, TX 2.0 2.0 950 $1,165 $1.23 0d 1 0.92mi
2818 E Houston St San Antonio, TX 3.0 1.0 1184 $1,495 $1.26 16d 1 0.93mi
2018 E Drexel Ave San Antonio, TX 3.0 2.0 1268 $1,750 $1.38 25d 1 0.93mi
147 Vine St San Antonio, TX 3.0 3.0 1438 $1,700 $1.18 25d 1 0.94mi
3318 Martin Luther King Dr San Antonio, TX 3.0 2.0 909 $975 $1.07 45d 1 0.96mi
574 Morningview Dr San Antonio, TX 3.0 2.0 1298 $1,499 $1.15 0d 1 0.97mi

Listing history 22 events

  1. 2026-06-21
    days on market $110,000 Active 30 DOM
  2. 2026-06-18
    days on market $110,000 Active 27 DOM
  3. 2026-06-18
    status $110,000 Active 26 DOM
  4. 2026-06-17
    days on market $110,000 Price Change 26 DOM
  5. 2026-06-16
    days on market $110,000 Price Change 25 DOM
  6. 2026-06-15
    days on market $110,000 Price Change 24 DOM
  7. 2026-06-13
    days on market $110,000 Price Change 22 DOM
  8. 2026-06-09
    days on market $110,000 Price Change 18 DOM
  9. 2026-06-08
    days on market $110,000 Price Change 17 DOM
  10. 2026-06-08
    pricestatus $110,000 Price Change 16 DOM
  11. 2026-06-07
    days on market $125,000 Active 16 DOM
  12. 2026-06-04
    days on market $125,000 Active 13 DOM
  13. 2026-06-03
    days on market $125,000 Active 12 DOM
  14. 2026-06-02
    statusdays on market $125,000 Active 11 DOM
  15. 2026-06-01
    days on market $125,000 New 10 DOM
  16. 2026-05-31
    days on market $125,000 New 9 DOM
  17. 2026-05-22
    listed $125,000 New
  18. 2022-11-28
    historical 125-char remark
    Show marketing remark (125 chars)

    The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

  19. 2022-11-28
    soldstatus
    Show marketing remark (125 chars)

    The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

  20. 2022-11-23
    soldstatus Sold 125-char remark
    Show marketing remark (125 chars)

    The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

  21. 2022-11-13
    status Pending SB 125-char remark
    Show marketing remark (125 chars)

    The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

  22. 2022-11-01
    listed $75,000 New 125-char remark
    Show marketing remark (125 chars)

    The perfect investment opportunity. This house have 3 bedroom 1 bathroom. It can be fixed and remodeled the way you want it.

ⓘ 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
$4,174 · $348/mo
Projected year-2 tax
$4,174 · $348/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 · 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
$16,678
− Mortgage interest
−$6,162
− Property taxes
−$4,174
− Insurance
−$550
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$3,200
Taxable loss
−$76
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$18
After-tax cash flow
$1,548/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)
19,423
Household income
$41,710
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
705.0

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
Majority Hispanic (60%)
Race & ethnicity
Hispanic / Latino 60% Black 30% Two or more races 22% White 8%
Hispanic origin (detail)
Mexican 47% Puerto Rican 1%
Foreign-born
11% · Canada
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
▲ 23.86%
Current HPI
284.9844
Rent YoY
▲ 0.53%
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

+66.7% since first listed
6 events — show timeline
  • 2026-05-22 Listed $125,000 LERA
  • 2022-11-28 Listing Removed LERA
  • 2022-11-28 Sold (Public Records) Public Records
  • 2022-11-23 Sold (MLS) LERA
  • 2022-11-13 Pending LERA
  • 2022-11-01 Listed $75,000 LERA

Property tax history

+9.8%/yr

Latest (2025): $4,174 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…