CashFlowRE
Sign in Sign up
7570 Fishbowl Ln
D+ Composite 48.99
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 +11.6/30.0
  • Condition / age +4.8/5.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • DSCR +3.4/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$214,625

7570 Fishbowl Ln · San Antonio, TX 78253
3 bd · 2.5 ba · 1,676 sqft · SingleFamily · 24 Days on market
Built 2026 Excellent condition Est $288k · 26% under $33/mo HOA · 2% of rent

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

Listing remarks

This charming home offers 9-ft. first-floor ceilings and stylish finishes throughout. The modern kitchen features Whirlpool stainless steel appliances, Woodmont Cody 42-in. upper cabinets, an extended breakfast bar, and a sleek Daltile tile backsplash. Relax in the primary bath with an extended cabinet featuring knee space and a 42-in. garden tub/shower with Daltile tile surround. Decorative touches include a Carrara-style entry door, Kwikset Polo knob interior door hardware, durable vinyl plank flooring in the kitchen, laundry, and bathrooms, plus Shaw carpet in the bedrooms, living room, and loft. Additional highlights include a wireless security system, automatic sprinkler system, and fu

Key facts

  • Extended cabinet
  • Garden tub shower
  • 2 garage spots

Tags

WOODMONT CODY UPPER CABINETSEXTENDED BREAKFAST BARDALTILE TILE BACKSPLASHEXTENDED CABINETGARDEN TUB SHOWERDALTILE TILE SURROUND

Property features AI

Finance

  • HOA & community: Mandatory HOA; HOA fee $400 annually; Association transfer fee $200

Exterior

  • Parking: 2-car garage (detached/attached not specified)
  • Utilities: Water system; Sewer system; Electric service
  • Home design: New construction by KB Home
  • Construction: Slab foundation; Composition roof; Built by KB Home (new)
  • Exterior features: Cement fiber exterior; Subdivision: Preserve at Culebra; Community pool; Park/playground

Interior

  • Kitchen: Kitchen approximately 8 x 9
  • Bedrooms: Master bedroom (upper level); Second bedroom; Third bedroom; Master bedroom approximately 13 x 13; Bedroom 2 approximately 10 x 10; Bedroom 3 approximately 10 x 10
  • Flooring: Carpeting; Other flooring (see remarks)
  • Bathrooms: Two full baths and one half bath; Master bath with tub/shower combination (approximately 8 x 6)
  • Heating & cooling: Central heating (electric); Central air conditioning (1 unit)
  • Interior features: Washer and dryer connections; Energy Star certified
  • Laundry & utility: Washer and dryer connections

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 $215k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-66 ($-790/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (14.5% below list).
  • Recommended offer: $184k (14.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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: Potranco El (math 50% / reading 51%, grade D+, #833 of 4,322 statewide, top 20%, 847 students, 47% 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) — zoned schools at 53% FRL track the district average.
  • Market conditions: Rents soft (-1.1%/yr); 728 active listings in the ZIP; 38 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

  • 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 24 days — a 2% lower offer ($211k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,597 (14.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.86%
Cap rate
5.92%
Cash-on-cash
-1.31%
DSCR
0.94
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$288,272
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14718 Grey Egret 0.23mi 3/2.0 1,678 (+0%) 1mo $270,000 $161 86
15620 Bonito Loop 0.20mi 3/2.0 1,605 (-4%) 2mo $262,225 $163 80
14803 Sweet Clover 0.38mi 3/2.0 1,694 (+1%) 5mo $324,990 $192 74
7513 Corral Smt 0.17mi 3/2.5 1,826 (+9%) 3mo $279,990 $153 74
7806 Rock Wren Fall 0.21mi 3/2.0 1,548 (-8%) 2mo $269,131 $174 74
8026 Kingfisher Lndg 0.33mi 3/2.0 1,548 (-8%) 4mo $290,466 $188 66
14744 Sweet Clover 0.44mi 3/2.5 1,800 (+7%) 4mo $309,990 $172 64
7506 Guadalupe Peak 0.39mi 3/2.5 1,848 (+10%) 2mo $245,000 $133 63
14735 Sweet Clover 0.43mi 3/2.0 1,549 (-8%) 5mo $293,999 $190 61
14748 Sweet Clover 0.43mi 4/2.0 (+1) 1,549 (-8%) 2mo $294,999 $190 58
14318 Elkhorn Crst 0.73mi 3/2.5 1,604 (-4%) 1mo $231,840 $145 58
7918 Hanging Br 0.65mi 3/2.0 1,560 (-7%) 4mo $229,900 $147 52

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
-21.9%
Equity multiple
0.26×
Total profit
$-44,302
Equity at exit
$32,001
10-year hold
IRR
-25.8%
Equity multiple
-0.07×
Total profit
$-64,573
Equity at exit
$18,557

Cash invested: $60,095 (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 78253

Home prices YoY
-33.4%
Rents YoY
-1.1%
Active inventory
728
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,836 high interval (Pro) →
Mortgage (P&I)
$1,126
Tax est. 1.5%
$268 /mo · $3,219/yr
Insurance
$89
HOA
$33
Vacancy / Maint / Mgmt
$386
Net cashflow
$-66

Break-even live

Break-even rent $1,919
Max offer price $205,102
Occupancy floor 99%

Sensitivity live

Price -10% $83 -5% $8 +0% $-66 +5% $-140 +10% $-214
Rent -10% $-211 -5% $-138 +0% $-66 +5% $7 +10% $79
Rate -1.0pp $42 -0.5pp $-11 base $-66 +0.5pp $-121 +1.0pp $-178

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
$53,656
Closing costs
$6,439
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7530 Fishbowl Ln San Antonio, TX 4.0 2.5 1650 $1,950 $1.18 25d 1 0.06mi
7510 Fishbowl Ln San Antonio, TX 4.0 2.5 1650 $1,950 $1.18 25d 1 0.09mi
15620 Bonito Loop San Antonio, TX 3.0 2.0 1605 $1,685 $1.05 6d 1 0.18mi
7525 Corral Smt San Antonio, TX 3.0 2.0 1412 $1,780 $1.26 0d 1 0.18mi
7439 Corral Smt San Antonio, TX 3.0 2.0 1662 $1,745 $1.05 45d 1 0.20mi
7806 Rock Wren Fall San Antonio, TX 3.0 2.0 1548 $1,625 $1.05 6d 1 0.22mi
15900 La Cantera Pkwy San Antonio, TX 2.0 2.0 1177 $1,542 $1.31 45d 1 0.23mi
7518 Boa Holw San Antonio, TX 3.0 2.0 1412 $1,795 $1.27 25d 1 0.34mi
7535 Guadalupe Peak San Antonio, TX 3.0 2.5 1485 $1,450 $0.98 6d 1 0.36mi
7410 Boa Holw San Antonio, TX 3.0 2.0 1536 $1,789 $1.16 16d 1 0.39mi
7435 Guadalupe Peak San Antonio, TX 3.0 2.0 1402 $1,769 $1.26 45d 1 0.39mi
14511 Gecko Lndg San Antonio, TX 3.0 2.0 1601 $1,995 $1.25 4d 1 0.46mi
14511 Gecko Lndg San Antonio, TX 3.0 2.0 1601 $1,895 $1.18 14d 1 0.46mi
14755 Maple Ter San Antonio, TX 3.0 2.5 1484 $1,750 $1.18 18d 1 0.49mi
14523 Bonito Loop San Antonio, TX 3.0 2.0 1604 $1,700 $1.06 19d 1 0.54mi
14477 Gunsight Pass San Antonio, TX 3.0 2.5 1851 $1,895 $1.02 0d 1 0.55mi
15321 Sherwin Oak San Antonio, TX 3.0 2.5 1773 $1,700 $0.96 45d 1 0.61mi
14685 Maple Ter San Antonio, TX 3.0 2.5 1605 $1,799 $1.12 45d 1 0.61mi
14374 Palm Rdg San Antonio, TX 3.0 2.0 1405 $1,750 $1.25 25d 1 0.62mi
7915 Bonsai Bay San Antonio, TX 3.0 2.5 2088 $1,795 $0.86 45d 1 0.65mi
14644 Maple Ter San Antonio, TX 3.0 2.5 1826 $1,799 $0.99 45d 1 0.68mi
14338 Palm Rdg San Antonio, TX 3.0 2.5 1826 $1,779 $0.97 45d 1 0.69mi
15223 Liberty Sta San Antonio, TX 3.0 2.0 1549 $1,795 $1.16 22d 1 0.73mi
15223 Liberty Sta San Antonio, TX 3.0 2.0 1549 $1,850 $1.19 45d 1 0.73mi
14319 Palm Rdg San Antonio, TX 3.0 2.0 1412 $1,769 $1.25 16d 1 0.73mi
14371 Gunsight Pass San Antonio, TX 3.0 2.0 1662 $1,769 $1.06 45d 1 0.73mi
14367 Gunsight Pass San Antonio, TX 3.0 2.0 1402 $1,689 $1.20 25d 1 0.74mi
14303 Palm Rdg Unit 3294 San Antonio, TX 3.0 2.0 1412 $1,703 $1.21 0d 1 0.76mi
14347 Gunsight Pass San Antonio, TX 3.0 2.5 1826 $1,789 $0.98 45d 1 0.78mi
14311 Gila Xing San Antonio, TX 4.0 3.0 1912 $1,850 $0.97 25d 1 0.78mi
7438 Asp Pt San Antonio, TX 3.0 2.0 1412 $1,749 $1.24 16d 1 0.78mi
14339 Gunsight Pass San Antonio, TX 4.0 3.0 1912 $2,099 $1.10 25d 1 0.79mi
7810 Asp Pt San Antonio, TX 4.0 3.0 1912 $1,875 $0.98 0d 1 0.83mi
14303 Gunsight Pass San Antonio, TX 3.0 2.0 1587 $1,850 $1.17 45d 1 0.86mi
14303 Gunsight Pass San Antonio, TX 3.0 2.0 1587 $1,750 $1.10 25d 1 0.86mi
14034 Old Farm to Market 471 W San Antonio, TX 1.0–3.0 1.0–2.0 965 $2,006 $2.08 0d 9 1.23mi
15035 Homing Mdw San Antonio, TX 4.0 2.5 1745 $1,850 $1.06 25d 1 1.31mi
7003 Anacua Crk San Antonio, TX 3.0–4.0 2.0–3.0 1902 $1,698 $0.89 5d 8 1.41mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
poolsecurity

Listing history 15 events

  1. 2026-06-21
    statusdays on market $214,625 Pending 24 DOM
  2. 2026-06-18
    days on market $214,625 Active Option 23 DOM
  3. 2026-06-17
    days on market $214,625 Active Option 22 DOM
  4. 2026-06-16
    days on market $214,625 Active Option 21 DOM
  5. 2026-06-15
    days on market $214,625 Active Option 20 DOM
  6. 2026-06-13
    days on market $214,625 Active Option 18 DOM
  7. 2026-06-09
    days on market $214,625 Active Option 14 DOM
  8. 2026-06-08
    days on market $214,625 Active Option 13 DOM
  9. 2026-06-07
    statusdays on market $214,625 Active Option 12 DOM
  10. 2026-06-04
    days on market $214,625 New 9 DOM
  11. 2026-06-03
    days on market $214,625 New 8 DOM
  12. 2026-06-02
    days on market $214,625 New 7 DOM
  13. 2026-06-01
    days on market $214,625 New 6 DOM
  14. 2026-05-31
    days on market $214,625 New 5 DOM
  15. 2026-05-26
    listed $214,625 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 21 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
$22,032
− Mortgage interest
−$12,022
− Property taxes
−$3,219
− Insurance
−$1,073
− Repairs & maintenance
−$1,763
− Management
−$1,763
− HOA
−$396
− Depreciation
−$6,244
Taxable loss
−$4,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,067
After-tax cash flow
$278/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 · 6 photos

Excellent 95/100 None rehab

This charming home is in excellent condition with modern finishes and a well-maintained exterior. It offers a great value with potential for minor updates to enhance curb appeal and property value.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both Painting exterior and interior — Maintains and enhances property value
  • Resale Upgrade kitchen appliances — Modernizes kitchen and appeals to buyers
  • Both Install smart home security system — Enhances safety and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both Painting exterior and interior — Maintains and enhances property value
  • Resale Upgrade kitchen appliances — Modernizes kitchen and appeals to buyers
  • Both Install smart home security system — Enhances safety and adds 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)
69,282
Household income
$106,373
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
1496.0

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 0.65)
Race & ethnicity
Hispanic / Latino 47% White 34% Two or more races 27% Black 9% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 3%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
9% · Canada
Languages at home
73% English-only · Spanish 22% Other Asian/Pacific 1% Tagalog/Filipino 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
▼ -99.92%
Current HPI
199.1827
Rent YoY
▼ -1.10%
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

1 event — show timeline
  • 2026-05-26 Listed $214,625 LERA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…