CashFlowRE
Sign in Sign up
5495 Rue Girard
D Composite 40.63
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.2/30.0
  • Condition / age +4.0/5.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • Schools +2.4/10.0
  • DSCR +2.2/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$225,000

5495 Rue Girard · Converse, TX 78109
3 bd · 2.5 ba · 1,628 sqft · SingleFamily public records · 47 Days on market
Built 2021 Good condition 6,098 sqft lot $138/sqft · 24% below area Est $296k · 24% under $10/mo HOA · 1% of rent ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful Two Story Home Was Built In 2021 [5 Years Old]. Home Has 3 Bedrooms, 2 Full Bathrooms, [Open Floor Plan]. Large Kitchen W/ Stainless-Steel Appliances, Granite Countertops Throughout Kitchen, Beautiful White Cabinetry, Recessed Lighting, Built-In Microwave & Dishwasher W/ Electric Range. Spacious Master Bedroom Extended by a Walk-in Closet. Home has Recessed Lights Throughout. Water Softener in Garage. Home has Rear Covered Patio is Located Off the Kitchen. Home Additional Features Include Sheet Vinyl Flooring In Entry, Living Room, And All Wet Areas. Close To Randolph Air Force Base, Brooke Army Medical Center & Fort Sam Houston Army Post. Home Also Near Elementary Sch

Key facts

  • Open floor plan
  • Recessed lighting
  • Granite countertops

Tags

OPEN FLOOR PLANSTAINLESS-STEEL APPLIANCESGRANITE COUNTERTOPSWHITE CABINETRYRECESSED LIGHTINGBUILT-IN MICROWAVE

Property features AI

Finance

  • Other: Possession at closing/funding
  • HOA & community: Mandatory HOA; HOA fee $125 annually; Association transfer fee $500; Subdivision amenities include pool, park/playground, jogging trails, and basketball court

Exterior

  • Parking: 2-car garage
  • Utilities: Water service provided by SAWS; Sewer service provided by SAWS; Electric service by CPS Energy; Garbage service by Tiger
  • Home design: Pre-owned property; South-facing
  • Construction: Approximately 5 years old; Brick exterior with 3-sided masonry; Slab foundation; Composition roof
  • Exterior features: Privacy fence; Corner lot with city view and irregular shape; Street improvements include paved streets, curbs, gutters, sidewalks, streetlights, and nearby fire hydrant; Located on a city street with convenient access to state highway and interstate (within 1 mile)

Interior

  • Kitchen: Stove/Range; Microwave oven; Refrigerator; Dishwasher; Disposal; Ice maker connection
  • Bedrooms: Master bedroom on upper level with walk-in closet and full bath; Second bedroom (13 x 13); Third bedroom (15 x 13); Master bedroom dimensions 17 x 8
  • Flooring: Carpeting; Vinyl flooring
  • Bathrooms: Two full bathrooms; One half bathroom; Master bath with tub/shower combination and single vanity (13 x 6)
  • Heating & cooling: Central heating; Heat pump heating (electric); Central A/C with heat pump
  • Interior features: Living/dining room combination; Eat-in kitchen with walk-in pantry; Two eating areas; Game room; Utility room inside; All bedrooms on upper level; Cable TV available; High-speed internet; Laundry on upper level; All window coverings remain; Smoke alarm; Electric water heater
  • Laundry & utility: Washer connection; Dryer connection; Laundry located on upper level; Utility room (7 x 8)

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 $225k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-209 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (16.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (17.9% below list).
  • Recommended offer: $185k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#649 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools C-, crime C-, amenities 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 soft (-1.1%/yr); 1152 active listings in the ZIP; 40 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 $2k of loan paydown is wiped out by about $7k 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 47 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,724 (17.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
5.18%
Cash-on-cash
-3.98%
DSCR
0.82
GRM
10.2

CMA / ARV

ARV (median comp)
$296,049
List price
$225,000
Delta
-24.00%
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
5927 Ironmill 0.24mi 3/2.5 1,640 (+1%) 2mo $175,000 $107 86
8174 Ocean Meadow Dr 0.44mi 3/2.5 1,698 (+4%) 1mo $198,975 $117 71
6447 Beech Trl 0.56mi 3/2.5 1,698 (+4%) 2mo $190,000 $112 65
8517 Terlingua Cv 0.48mi 4/2.0 (+1) 1,674 (+3%) 1mo $230,000 $137 65
4838 Via Sonoma Trl 0.70mi 3/2.5 1,611 (-1%) 1mo $260,000 $161 65
8936 Dakota Run 0.70mi 3/2.5 1,582 (-3%) 1mo $189,000 $119 62
5107 Boiling Spgs 0.59mi 3/2.5 1,780 (+9%) 2mo $249,233 $140 55
9406 Griffith Run 0.64mi 3/2.5 1,780 (+9%) 1mo $249,138 $140 54
9015 Little Hoss 0.54mi 3/2.0 1,450 (-11%) 3mo $215,000 $148 52
8150 Cheryl Mdw 0.50mi 3/2.0 1,862 (+14%) 1mo $210,000 $113 50
5114 Schaeffer Rdg 0.72mi 3/2.5 1,780 (+9%) 3mo $268,237 $151 49
6858 Eden Grv 0.74mi 4/2.5 (+1) 1,801 (+11%) 3mo $199,000 $110 41

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
-26.6%
Equity multiple
0.13×
Total profit
$-55,081
Equity at exit
$33,548
10-year hold
IRR
-40.4%
Equity multiple
-0.36×
Total profit
$-85,621
Equity at exit
$19,454

Cash invested: $63,000 (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
1152
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,847 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$385 /mo · $4,615/yr
Insurance
$94
HOA
$10
Vacancy / Maint / Mgmt
$388
Net cashflow
$-209

Break-even live

Break-even rent $2,112
Max offer price $188,097
Occupancy floor

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
$56,250
Closing costs
$6,750
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
8607 Rock Mdw Converse, TX 4.0 3.0 1902 $1,895 $1.00 16d 1 0.14mi
8603 Rock Mdw Converse, TX 4.0 3.0 2241 $2,090 $0.93 43d 1 0.14mi
5439 Rue Girard Converse, TX 3.0 2.5 1826 $2,400 $1.31 24d 1 0.15mi
5431 Rue Girard Converse, TX 3.0 2.5 1605 $1,700 $1.06 24d 1 0.15mi
5810 Rue Picasso Converse, TX 4.0 3.0 2241 $2,650 $1.18 12d 1 0.16mi
5628 Pearl Mdw Converse, TX 4.0 3.0 2241 $1,995 $0.89 24d 1 0.18mi
5631 Pearl Mdw Converse, TX 3.0 2.0 1410 $1,500 $1.06 24d 1 0.20mi
6027 Kensinger Pass Converse, TX 3.0 2.0 1332 $1,480 $1.11 4d 1 0.25mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 15d 1 0.25mi
5622 Rowan Rdg Converse, TX 3.0 2.0 1412 $1,625 $1.15 24d 1 0.25mi
5814 Lilac Lndg Converse, TX 3.0 2.0 1532 $1,775 $1.16 4d 1 0.27mi
8848 Staghorn Ml Converse, TX 3.0 2.0 1212 $1,500 $1.24 4d 1 0.31mi
8818 Kestrel Oak Converse, TX 3.0 2.5 1972 $1,525 $0.77 43d 1 0.33mi
6123 Ironmill Crk Converse, TX 3.0 2.0 1590 $1,595 $1.00 43d 1 0.34mi
5475 Bluebell Mdw Converse, TX 3.0 2.5 1605 $1,695 $1.06 43d 1 0.36mi
8833 Binz Engleman Rd Unit 710 Converse, TX 2.0 2.0 1097 $950 $0.87 3d 1 0.36mi
8914 Kestrel Oak Converse, TX 3.0 2.5 1582 $1,600 $1.01 24d 1 0.39mi
5170 Fowler Crst Converse, TX 3.0 2.0 1450 $1,695 $1.17 4d 1 0.39mi
5135 Fowler Crst Converse, TX 3.0 2.0 1266 $1,950 $1.54 4d 1 0.40mi
8555 Barefoot Ln Converse, TX 3.0 2.5 1780 $2,050 $1.15 24d 1 0.43mi
5223 Hornbeck Hts Converse, TX 3.0 2.0 1440 $1,795 $1.25 43d 1 0.43mi
5118 Everett Loop Converse, TX 4.0 2.0 1635 $1,599 $0.98 15d 1 0.44mi
8511 Amistad Cv Converse, TX 3.0 2.0 1440 $1,479 $1.03 4d 1 0.45mi
8803 Barrow Path Converse, TX 3.0 2.0 1440 $1,570 $1.09 24d 1 0.47mi
5736 Brook Pr San Antonio, TX 3.0 2.5 1497 $1,500 $1.00 24d 1 0.47mi
8151 Cheryl Meadow Dr Converse, TX 3.0 2.5 1698 $1,730 $1.02 4d 1 0.47mi
5107 Hornbeck Hts Converse, TX 3.0 2.0 1266 $1,496 $1.18 4d 1 0.48mi
8911 Sumners Wise Converse, TX 4.0 2.0 1627 $1,745 $1.07 2d 1 0.48mi
8511 Cassia Cv Converse, TX 3.0 2.0 1910 $1,700 $0.89 43d 1 0.49mi
8830 McCoy Pass Converse, TX 4.0 2.0 1950 $2,020 $1.04 12d 1 0.50mi
8810 Barrow Path Converse, TX 4.0 2.0 1667 $1,695 $1.02 20d 1 0.50mi
9115 Griffith Run Converse, TX 3.0 2.0 1266 $1,521 $1.20 43d 1 0.51mi
6439 Beech Trail Dr Converse, TX 3.0 2.0 1520 $1,450 $0.95 12d 1 0.51mi
9204 Canyon Bnd Unit 2 Converse, TX 3.0 2.5 1372 $1,495 $1.09 43d 1 0.52mi
6802 Canary Meadow Dr Converse, TX 3.0 2.0 1734 $1,550 $0.89 24d 1 0.53mi
9213 Groff Lndg Converse, TX 3.0 2.0 1344 $1,600 $1.19 11d 1 0.53mi
8127 Ocean Meadow Dr Converse, TX 3.0 2.0 1520 $1,700 $1.12 43d 1 0.54mi
8206 Longhorn Ridge Dr Converse, TX 3.0 2.0 1386 $1,525 $1.10 2d 1 0.54mi
9211 Griffith Run Converse, TX 3.0 2.0 1266 $1,446 $1.14 4d 1 0.55mi
6414 Kensinger Pass Converse, TX 3.0 2.5 1582 $2,100 $1.33 43d 1 0.57mi

HOA detail

Monthly dues
$10 · $120/yr
Likely covers
waterelectric

Listing history 24 events

  1. 2026-06-18
    days on market $225,000 Active 47 DOM
  2. 2026-06-17
    days on market $225,000 Active 46 DOM
  3. 2026-06-16
    days on market $225,000 Active 45 DOM
  4. 2026-06-16
    status $225,000 Active 44 DOM
  5. 2026-06-15
    days on market $225,000 Price Change 44 DOM
  6. 2026-06-13
    days on market $225,000 Price Change 42 DOM
  7. 2026-06-09
    days on market $225,000 Price Change 38 DOM
  8. 2026-06-08
    days on market $225,000 Price Change 37 DOM
  9. 2026-06-07
    pricestatusdays on market $225,000 Price Change 36 DOM
  10. 2026-06-04
    days on market $236,500 Active 33 DOM
  11. 2026-06-03
    days on market $236,500 Active 32 DOM
  12. 2026-06-02
    days on market $236,500 Active 31 DOM
  13. 2026-06-01
    days on market $236,500 Active 30 DOM
  14. 2026-05-31
    days on market $236,500 Active 29 DOM
  15. 2026-05-02
    listed $236,500 New 698-char remark
  16. 2024-03-22
    historical
  17. 2024-02-02
    status Back on Market
  18. 2024-01-31
    historical
  19. 2023-11-03
    price $277,950
  20. 2023-10-07
    price $283,000
  21. 2023-09-06
    price $286,450
  22. 2023-08-22
    price $289,450
  23. 2023-08-04
    price $298,450
  24. 2023-07-17
    listed $310,000 New

ⓘ 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
$4,615 · $385/mo
Projected year-2 tax
$4,615 · $385/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 5/10 Major
  • 🌡 Heat 8/10 Severe 6 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$22,167
− Mortgage interest
−$12,603
− Property taxes
−$4,615
− Insurance
−$1,125
− Repairs & maintenance
−$1,773
− Management
−$1,773
− HOA
−$120
− Depreciation
−$6,545
Taxable loss
−$6,388
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,533
After-tax cash flow
$-974/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 · 12 photos

Good 80/100 Cosmetic rehab

This two-story home, built in 2021, is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, and exterior. The home is located in a desirable area near military bases and schools. The property has a good resale and rental value with potential for further improvements.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value.
  • Resale Upgrading kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Adding smart home features — Smart home technology can increase both resale and rental value by making the home more appealing to tech-savvy buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value.
  • Resale Upgrading kitchen appliances — Modern appliances can attract more buyers and renters.
  • Both Adding smart home features — Smart home technology can increase both resale and rental value by making the home more appealing to tech-savvy 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
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 — Converse

Score
66/100
State rank
#649
US rank
#12250

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment B Housing A+ Health & safety F User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
City population
63,067
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

-27.4% since first listed
11 events — show timeline
  • 2026-06-06 Price Changed $225,000 LERA
  • 2026-05-02 Listed $236,500 LERA
  • 2024-03-22 Listing Removed LERA
  • 2024-02-02 Relisted LERA
  • 2024-01-31 Listing Removed LERA
  • 2023-11-03 Price Changed $277,950 LERA
  • 2023-10-07 Price Changed $283,000 LERA
  • 2023-09-06 Price Changed $286,450 LERA
  • 2023-08-22 Price Changed $289,450 LERA
  • 2023-08-04 Price Changed $298,450 LERA
  • 2023-07-17 Listed $310,000 LERA

Property tax history

+58.7%/yr

Latest (2025): $4,615 · -8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…