CashFlowRE
Sign in Sign up
6838 Saharastone
D Composite 40.31
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).

  • Cash flow +11.6/30.0
  • ARV discount +10.7/15.0
  • 1% rule +4.1/10.0
  • DSCR +3.4/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$190,000

6838 Saharastone · Converse, TX 78109
3 bd · 2.0 ba · 1,496 sqft · SingleFamily public records · 112 Days on market
Built 2001 5,052 sqft lot $127/sqft · 7% below area Est $205k · 7% under $29/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

Key facts

  • Open-concept kitchen
  • Private backyard
  • Walk-in closet

Tags

OPEN-CONCEPT KITCHENPRIVATE BACKYARDEN-SUITE BATHWALK-IN CLOSETCONVENIENTLY LOCATED

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.

Deal economics

  • At list price, monthly cash flow is $-59 ($-708/yr) — negative.
  • To cash-flow at today's rent, offer at most $180k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (8.9% below list).
  • Recommended offer: $173k (9.0% below list) — sets the bar for market timing.
  • Cap rate 5.9% vs local median 4.4% in Converse — 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 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 $1k of loan paydown is wiped out by about $6k 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 112 days — a 9% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask is 11782% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $172,900 (9.0% 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 112 days. Have you received any prior offers? Is the seller open to a 9% 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. 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. 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?
  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
0.91%
Cap rate
5.92%
Cash-on-cash
-1.33%
DSCR
0.94
GRM
9.1

CMA / ARV

ARV (median comp)
$204,648
List price
$190,000
Delta
-7.16%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8936 Dakota Run 0.23mi 3/2.5 1,582 (+6%) 1mo $189,000 $119 76
8915 Slumber St 0.34mi 3/2.0 1,568 (+5%) 1mo $189,900 $121 75
6630 Snow Mdw 0.59mi 3/2.0 1,525 (+2%) 0mo $215,000 $141 69
9402 Dassler Spgs 0.62mi 3/2.0 1,510 (+1%) 1mo $255,999 $170 69
6517 Titan Park 0.65mi 3/2.0 1,510 (+1%) 1mo $236,999 $157 67
7438 Coers Blvd 0.47mi 3/2.0 1,588 (+6%) 1mo $185,000 $116 67
6670 Snow Meadow Dr 0.69mi 3/2.0 1,513 (+1%) 2mo $169,900 $112 64
9207 Crestway Rd 0.47mi 3/2.0 1,634 (+9%) 2mo $250,999 $154 61
9222 Espadrille Run 0.55mi 3/2.0 1,384 (-8%) 1mo $258,500 $187 61
8349 Morning Grv 0.44mi 3/2.0 1,328 (-11%) 0mo $159,900 $120 60
6555 Beech Trl 0.68mi 3/2.0 1,408 (-6%) 2mo $195,000 $138 57
6447 Beech Trl 0.51mi 3/2.5 1,698 (+14%) 2mo $190,000 $112 50

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
-22.2%
Equity multiple
0.26×
Total profit
$-39,522
Equity at exit
$28,330
10-year hold
IRR
-27.3%
Equity multiple
-0.10×
Total profit
$-58,468
Equity at exit
$16,428

Cash invested: $53,200 (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
9.1×

Monthly cashflow live

Estimated rent
$1,731 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$322 /mo · $3,863/yr
Insurance
$79
HOA
$29
Vacancy / Maint / Mgmt
$364
Net cashflow
$-59

Break-even live

Break-even rent $1,806
Max offer price $179,579
Occupancy floor 98%

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
$47,500
Closing costs
$5,700
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
6907 Saharastone Dr Converse, TX 3.0 3.0 1211 $1,310 $1.08 4d 1 0.08mi
6907 Saharastone Dr Converse, TX 3.0 3.0 1211 $1,416 $1.17 13d 1 0.08mi
6610 Eastern Clouds Converse, TX 3.0 2.0 1496 $1,660 $1.11 4d 1 0.16mi
8818 Slumber Ln Converse, TX 3.0 2.0 1259 $1,700 $1.35 2d 1 0.24mi
7038 Cole Creek Dr Converse, TX 3.0 2.5 1582 $1,695 $1.07 24d 1 0.26mi
8827 Slumber Ln Converse, TX 3.0 2.0 1292 $2,000 $1.55 44d 1 0.27mi
6863 Cypress Mist Dr Converse, TX 3.0 2.0 1735 $1,550 $0.89 11d 1 0.27mi
8732 Seneca Crk Converse, TX 3.0 2.5 1582 $1,445 $0.91 44d 1 0.29mi
6414 Kensinger Pass Converse, TX 3.0 2.5 1582 $2,100 $1.33 44d 1 0.35mi
6827 Cypress Mist Dr Converse, TX 3.0 2.5 1698 $1,449 $0.85 3d 1 0.35mi
8206 Longhorn Ridge Dr Converse, TX 3.0 2.0 1386 $1,525 $1.10 3d 1 0.36mi
6846 Columbia Ridge Dr Converse, TX 3.0 2.0 1307 $1,430 $1.09 4d 1 0.38mi
6870 Flaming Ridge Dr Converse, TX 3.0 2.0 1698 $1,695 $1.00 24d 1 0.38mi
6870 Flaming Ridge Dr Converse, TX 3.0 2.5 1698 $1,695 $1.00 13d 1 0.38mi
9019 Gore Cres Converse, TX 3.0–5.0 2.0–3.5 2058 $2,220 $1.08 2d 1 0.38mi
6822 Eden Grove Dr Converse, TX 3.0 2.0 1435 $1,490 $1.04 44d 1 0.39mi
8914 Kestrel Oak Converse, TX 3.0 2.5 1582 $1,600 $1.01 24d 1 0.47mi
6802 Canary Meadow Dr Converse, TX 3.0 2.0 1734 $1,550 $0.89 24d 1 0.50mi
6123 Ironmill Crk Converse, TX 3.0 2.0 1590 $1,595 $1.00 44d 1 0.51mi
9219 Foxing Blfs Converse, TX 3.0 2.0 1526 $1,850 $1.21 24d 1 0.52mi
6439 Beech Trail Dr Converse, TX 3.0 2.0 1520 $1,450 $0.95 13d 1 0.53mi
8848 Staghorn Ml Converse, TX 3.0 2.0 1212 $1,500 $1.24 4d 1 0.53mi
6491 Beech Trail Dr Converse, TX 3.0 2.0 1520 $2,100 $1.38 44d 1 0.54mi
8335 Bent Meadow Dr Converse, TX 3.0 2.0 1513 $1,595 $1.05 44d 1 0.54mi
9234 Foxing Blfs Converse, TX 3.0 2.5 1414 $1,825 $1.29 3d 1 0.56mi
9219 Bennett Frst Converse, TX 3.0 2.0 1526 $1,900 $1.25 44d 1 0.58mi
6027 Kensinger Pass Converse, TX 3.0 2.0 1332 $1,480 $1.11 4d 1 0.59mi
6623 Meadow Dawn Dr Converse, TX 3.0 2.0 1513 $1,600 $1.06 44d 1 0.61mi
10814 Lillia BR San Antonio, TX 3.0 2.0 1266 $1,600 $1.26 44d 1 0.64mi
317 Vivian Dr Converse, TX 3.0 2.0 1454 $1,650 $1.13 3d 1 0.65mi
9310 Nubuck Br Converse, TX 3.0 2.0 1525 $1,895 $1.24 4d 1 0.68mi
8011 Chestnut Barr Dr Converse, TX 3.0 2.0 1520 $1,665 $1.10 44d 1 0.68mi
8151 Cheryl Meadow Dr Converse, TX 3.0 2.5 1698 $1,730 $1.02 4d 1 0.70mi
305 Jeanette Dr Converse, TX 3.0 2.0 1084 $1,600 $1.48 24d 1 0.73mi
309 Jeanette Dr Converse, TX 4.0 2.0 1105 $1,595 $1.44 24d 1 0.74mi
6426 Thorpe Holw Converse, TX 3.0 2.5 1414 $1,600 $1.13 24d 1 0.74mi
8127 Ocean Meadow Dr Converse, TX 3.0 2.0 1520 $1,700 $1.12 44d 1 0.75mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,895 $1.20 24d 1 0.75mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,595 $1.01 44d 1 0.75mi
8304 Heights Vly Converse, TX 3.0 2.0 1249 $1,450 $1.16 15d 1 0.76mi

HOA detail

Monthly dues
$29 · $348/yr

Listing history 28 events

  1. 2026-06-19
    status $190,000 Pending 112 DOM
  2. 2026-06-18
    days on market $190,000 Active Option 112 DOM
  3. 2026-06-17
    days on market $190,000 Active Option 111 DOM
  4. 2026-06-16
    days on market $190,000 Active Option 110 DOM
  5. 2026-06-15
    days on market $190,000 Active Option 109 DOM
  6. 2026-06-13
    days on market $190,000 Active Option 107 DOM
  7. 2026-06-09
    days on market $190,000 Active Option 103 DOM
  8. 2026-06-08
    days on market $190,000 Active Option 102 DOM
  9. 2026-06-07
    days on market $190,000 Active Option 101 DOM
  10. 2026-06-04
    days on market $190,000 Active Option 98 DOM
  11. 2026-06-03
    days on market $190,000 Active Option 97 DOM
  12. 2026-06-02
    days on market $190,000 Active Option 96 DOM
  13. 2026-06-01
    days on market $190,000 Active Option 95 DOM
  14. 2026-05-31
    days on market $190,000 Active Option 94 DOM
  15. 2026-05-11
    historical Active Option 441-char remark
    Show marketing remark (441 chars)

    Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

  16. 2026-04-29
    historical $1,599
  17. 2026-04-17
    price $190,000 441-char remark
    Show marketing remark (441 chars)

    Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

  18. 2026-04-02
    listed $1,599
  19. 2026-04-01
    historical $1,599
  20. 2026-03-27
    price $200,000 441-char remark
    Show marketing remark (441 chars)

    Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

  21. 2026-03-13
    price $210,000 441-char remark
    Show marketing remark (441 chars)

    Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

  22. 2026-02-26
    listed $220,000 New 441-char remark
    Show marketing remark (441 chars)

    Charming single-family home at 6838 Saharastone, San Antonio, TX 78109. This 3-bed, 2-bath residence offers 1469 sq ft of comfortable living with an open-concept kitchen. Spacious primary suite with en-suite bath and walk-in closet. Private backyard with ideal for entertaining. Conveniently located near shopping, and major commute routes. Move-in ready with tasteful finishes. Don't miss this opportunity in a desirable 78109 neighborhood.

  23. 2026-01-14
    listed $1,599
  24. 2026-01-14
    historical $1,599
  25. 2026-01-08
    listed $1,599
  26. 2018-04-19
    soldstatus
  27. 2017-02-07
    soldstatus
  28. 2006-06-09
    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
$3,863 · $322/mo
Projected year-2 tax
$3,863 · $322/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 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 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
$20,772
− Mortgage interest
−$10,643
− Property taxes
−$3,863
− Insurance
−$950
− Repairs & maintenance
−$1,662
− Management
−$1,662
− HOA
−$348
− Depreciation
−$5,527
Taxable loss
−$3,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$932
After-tax cash flow
$224/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
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

+0.0% since first listed
14 events — show timeline
  • 2026-05-11 Contingent LERA
  • 2026-04-29 Rental Removed $1,599 APPFOLIO
  • 2026-04-17 Price Changed $190,000 LERA
  • 2026-04-02 Listed for Rent $1,599 APPFOLIO
  • 2026-04-01 Rental Removed $1,599 SABOR
  • 2026-03-27 Price Changed $200,000 LERA
  • 2026-03-13 Price Changed $210,000 LERA
  • 2026-02-26 Listed $220,000 LERA
  • 2026-01-14 Listed for Rent $1,599 SABOR
  • 2026-01-14 Rental Removed $1,599 APPFOLIO
  • 2026-01-08 Listed for Rent $1,599 APPFOLIO
  • 2018-04-19 Sold (Public Records) Public Records
  • 2017-02-07 Sold (Public Records) Public Records
  • 2006-06-09 Sold (Public Records) Public Records

Property tax history

+12.7%/yr

Latest (2025): $3,863 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…