CashFlowRE
Sign in Sign up
6819 Chicken
C Composite 58.23
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 +15.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.0/10.0
  • DSCR +4.6/10.0
  • Schools +4.4/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.1/5.0

$189,900

6819 Chicken · San Antonio, TX 78252
3 bd · 2.0 ba · 1,450 sqft · SingleFamily public records · 132 Days on market
Built 2022 Good condition 4,225 sqft lot $131/sqft · 24% below area Est $249k · 24% under $60/mo HOA · 4% of rent

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

Listing remarks MLS

Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

Key facts

  • 4,225 sq ft lot
  • 2 garage spots
  • Built 2022

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/2.0-bath single-family listed at $190k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $64 ($765/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (10.4% below list).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% 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.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lacoste El (math 38% / reading 42%, grade F, #1,514 of 4,322 statewide, top 36%, 744 students, 69% FRL); Medina Valley Middle (math 47% / reading 49%, grade C-, #400 of 1,662 statewide, top 24%, 1,029 students, 62% FRL); Medina Valley H S (math 34% / reading 55%, grade F, #652 of 1,632 statewide, top 43%, 2,147 students, 51% FRL).
  • Market conditions: Rents soft (-1.7%/yr); 555 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); solid renter incomes; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($1k loan paydown + $-3 appreciation (-0.0% local appreciation)).
  • 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 132 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 6→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.90%
Cap rate
6.70%
Cash-on-cash
1.44%
DSCR
1.06
GRM
9.3

CMA / ARV

ARV (median comp)
$249,429
List price
$189,900
Delta
-23.87%
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
13947 Bull 0.05mi 3/2.0 1,276 (-12%) 2mo $189,900 $149 76
14076 Wool 0.03mi 4/2.0 (+1) 1,616 (+11%) 2mo $209,900 $130 73
7250 King Bnd 0.49mi 3/2.0 1,402 (-3%) 1mo $279,990 $200 71
7243 King Bnd 0.53mi 3/2.0 1,402 (-3%) 2mo $279,990 $200 68
13930 Silos Mdws 0.23mi 4/2.0 (+1) 1,620 (+12%) 1mo $217,120 $134 64
13911 Wool Park 0.18mi 4/2.0 (+1) 1,627 (+12%) 2mo $215,000 $132 64
14014 Piglet Trl 0.19mi 4/2.0 (+1) 1,627 (+12%) 2mo $210,000 $129 64
7239 King Bnd 0.54mi 3/2.0 1,536 (+6%) 2mo $295,490 $192 64
7710 Fox Xing 0.68mi 3/2.0 1,412 (-3%) 1mo $269,990 $191 63
7258 Plow Run 0.42mi 3/2.0 1,300 (-10%) 3mo $245,000 $188 61
7735 Fox Xing 0.72mi 3/2.0 1,412 (-3%) 3mo $263,990 $187 60
6266 Desert Aloe 0.54mi 3/2.0 1,642 (+13%) 0mo $324,990 $198 52

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

Projected returns pro-forma

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

5-year hold
IRR
-2.6%
Equity multiple
0.88×
Total profit
$-6,491
Equity at exit
$55,124
10-year hold
IRR
1.0%
Equity multiple
1.10×
Total profit
$5,229
Equity at exit
$66,248

Cash invested: $53,172 (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 78252

Home prices YoY
-0.0%
Rents YoY
-1.7%
Active inventory
555
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,701 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$145 /mo · $1,738/yr
Insurance
$79
HOA
$60
Vacancy / Maint / Mgmt
$357
Net cashflow
$64

Break-even live

Break-even rent $1,620
Max offer price $189,900
Occupancy floor 91%

Sensitivity live

Price -10% $171 -5% $117 +0% $64 +5% $10 +10% $-44
Rent -10% $-71 -5% $-3 +0% $64 +5% $131 +10% $198
Rate -1.0pp $159 -0.5pp $112 base $64 +0.5pp $15 +1.0pp $-36

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
$47,475
Closing costs
$5,697
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
13922 Wool Park San Antonio, TX 3.0 2.0 1416 $1,450 $1.02 25d 1 0.11mi
6741 Hatchery Way San Antonio, TX 3.0 2.0 1675 $1,811 $1.08 45d 1 0.13mi
6738 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,585 $1.09 45d 1 0.16mi
6734 Hatchery Way San Antonio, TX 3.0 2.0 1675 $1,741 $1.04 45d 1 0.16mi
6711 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,606 $1.10 14d 1 0.18mi
13930 Silos Mdws San Antonio, TX 4.0 2.0 1616 $1,650 $1.02 14d 1 0.24mi
6728 Beehive Dr San Antonio, TX 3.0 2.0 1675 $1,596 $0.95 14d 1 0.24mi
7216 Pasture Run San Antonio, TX 4.0 2.0 1647 $1,525 $0.93 6d 1 0.28mi
6683 Arid Way San Antonio, TX 3.0 2.0 1440 $1,475 $1.02 0d 1 0.28mi
7218 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,575 $1.06 23d 1 0.29mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 23d 1 0.31mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 4d 1 0.31mi
7231 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,750 $1.17 6d 1 0.31mi
6638 Arid Way San Antonio, TX 4.0 2.0 1627 $1,479 $0.91 6d 1 0.34mi
7247 Ox Pl San Antonio, TX 3.0 2.0 1300 $1,800 $1.38 6d 1 0.35mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1276 $1,285 $1.01 19d 1 0.36mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1266 $1,351 $1.07 25d 1 0.36mi
6612 Arid Way San Antonio, TX 4.0 2.0 1627 $1,895 $1.16 0d 1 0.37mi
6603 Arid Way San Antonio, TX 3.0 2.0 1440 $1,506 $1.05 45d 1 0.38mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,575 $1.21 45d 1 0.39mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,475 $1.13 25d 1 0.39mi
7411 Donkey Vly San Antonio, TX 3.0 2.0 1125 $1,700 $1.51 45d 1 0.40mi
7415 Donkey Vly San Antonio, TX 3.0 2.0 1225 $1,500 $1.22 45d 1 0.41mi
14234 Llama Pl San Antonio, TX 3.0 2.0 1244 $1,500 $1.21 45d 1 0.41mi
6524 Arid Way San Antonio, TX 4.0 2.0 1657 $1,556 $0.94 25d 1 0.43mi
7214 Cultivator Way San Antonio, TX 3.0 2.0 1125 $1,395 $1.24 45d 1 0.43mi
7226 Cultivator Way San Antonio, TX 3.0 2.0 1300 $1,497 $1.15 25d 1 0.44mi
6511 Arid Way San Antonio, TX 4.0 2.5 1687 $1,650 $0.98 0d 1 0.45mi
6515 Scarecrow Way San Antonio, TX 4.0 2.0 1627 $1,565 $0.96 25d 1 0.45mi
7410 Silos Rdg San Antonio, TX 3.0 2.0 1026 $1,195 $1.16 25d 1 0.45mi
6512 Arid Way San Antonio, TX 4.0 2.0 1687 $1,671 $0.99 25d 1 0.45mi
13802 Ostrich Run San Antonio, TX 3.0 2.0 1300 $1,600 $1.23 19d 1 0.47mi
7427 Silos Trl San Antonio, TX 3.0 2.0 1082 $1,500 $1.39 45d 1 0.55mi
13727 Barn Door San Antonio, TX 3.0 2.0 1474 $1,800 $1.22 25d 1 0.65mi
6522 Vivaldi Isle San Antonio, TX 3.0 2.0 1325 $1,500 $1.13 45d 1 0.73mi
7063 Sycamore Pass San Antonio, TX 4.0 2.0 1866 $1,950 $1.05 22d 1 0.73mi
6835 Capriccio Spirit San Antonio, TX 3.0 2.5 1512 $1,700 $1.12 23d 1 0.74mi
14739 Sycamore Xing San Antonio, TX 4.0 2.0 1734 $2,300 $1.33 6d 1 0.76mi
13518 Hummel Loop San Antonio, TX 3.0 2.5 1625 $1,650 $1.02 0d 1 0.79mi
6614 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,500 $1.26 45d 1 0.85mi

HOA detail

Monthly dues
$60 · $720/yr

Listing history 23 events

  1. 2026-06-21
    days on market $189,900 Active 132 DOM
  2. 2026-06-18
    days on market $189,900 Active 129 DOM
  3. 2026-06-17
    days on market $189,900 Active 128 DOM
  4. 2026-06-16
    days on market $189,900 Active 127 DOM
  5. 2026-06-15
    days on market $189,900 Active 126 DOM
  6. 2026-06-13
    days on market $189,900 Active 124 DOM
  7. 2026-06-09
    days on market $189,900 Active 120 DOM
  8. 2026-06-08
    days on market $189,900 Active 119 DOM
  9. 2026-06-07
    days on market $189,900 Active 118 DOM
  10. 2026-06-04
    days on market $189,900 Active 115 DOM
  11. 2026-06-03
    days on market $189,900 Active 114 DOM
  12. 2026-06-02
    days on market $189,900 Active 113 DOM
  13. 2026-06-02
    days on market $189,900 Active 112 DOM
  14. 2026-05-31
    days on market $189,900 Active 111 DOM
  15. 2026-05-16
    price $189,900 431-char remark
    Show marketing remark (431 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

  16. 2026-05-02
    price $199,950 431-char remark
    Show marketing remark (431 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

  17. 2026-04-10
    price $204,900 431-char remark
    Show marketing remark (431 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

  18. 2026-03-06
    price $210,000 431-char remark
    Show marketing remark (431 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

  19. 2026-02-09
    listed $215,000 New 431-char remark
    Show marketing remark (431 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom ranch, ideally located in a sought-after newer subdivision. The home offers a completely move-in ready experience, featuring a modern layout designed for easy and comfortable living. Enjoy the peace of mind that comes with a newer community while appreciating the convenience of a single-story design. This is the perfect opportunity to settle into a stylish and low-maintenance home.

  20. 2024-02-11
    historical $1,604
  21. 2023-10-29
    price $1,604
  22. 2023-08-18
    price $1,750
  23. 2023-07-29
    listed $1,795

ⓘ 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
$1,738 · $145/mo
Projected year-2 tax
$3,475 · $290/mo
Expected delta
+$1,737/yr (+$145/mo · 100.0%)

ⓘ 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 ≥109°F today · 19 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 · 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
$20,408
− Mortgage interest
−$10,637
− Property taxes
−$1,738
− Insurance
−$950
− Repairs & maintenance
−$1,633
− Management
−$1,633
− HOA
−$720
− Depreciation
−$5,524
Taxable loss
−$2,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$582
After-tax cash flow
$1,347/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 None rehab

This move-in ready, modern ranch home in a sought-after subdivision offers a good condition with minimal maintenance required. Potential buyers and renters will appreciate the fresh paint and curb appeal improvements.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers
  • Both Add smart home features — Improves convenience and can increase both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers
  • Both Add smart home features — Improves convenience and can increase both resale and rental value

ⓘ 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
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 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)
21,790
Household income
$85,518
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
152.0

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 (68%)
Race & ethnicity
Hispanic / Latino 68% Two or more races 29% White 17% Black 8% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 61% Puerto Rican 1%
Common ancestry
Hispanic 2% Lithuanian 1% German 1%
Foreign-born
12% · Canada, South Korea
Languages at home
58% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 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
▬ -0.00%
Current HPI
183.6413
Rent YoY
▼ -1.67%
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

+10479.4% since first listed
9 events — show timeline
  • 2026-05-16 Price Changed $189,900 LERA
  • 2026-05-02 Price Changed $199,950 LERA
  • 2026-04-10 Price Changed $204,900 LERA
  • 2026-03-06 Price Changed $210,000 LERA
  • 2026-02-09 Listed $215,000 LERA
  • 2024-02-11 Rental Removed $1,604 RENTLY
  • 2023-10-29 Price Changed $1,604 RENTLY
  • 2023-08-18 Price Changed $1,750 RENTLY
  • 2023-07-29 Listed for Rent $1,795 RENTLY

Property tax history

+12.9%/yr

Latest (2025): $1,738 · -58.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…