CashFlowRE
Sign in Sign up
19016 Encanto Aly
C Composite 56.02
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 +14.0/30.0
  • ARV discount +12.0/15.0
  • Appreciation +7.0/10.0
  • Condition / age +4.8/5.0
  • DSCR +4.2/10.0
  • 1% rule +4.1/10.0
  • Livability +4.0/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0

$196,999

19016 Encanto Aly · San Antonio, TX 78264
4 bd · 2.0 ba · 1,575 sqft · SingleFamily · 55 Days on market
Built 2026 Excellent condition 4,791 sqft lot Est $219k · 10% under $35/mo HOA · 2% of rent ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This new home offers simple living with a convenient single-level layout. An open-concept floorplan combines the kitchen, living and dining areas for simple entertaining and multitasking. Three secondary bedrooms are tucked away to the side of the home, and the owner's suite is nestled into a private rear corner, offering access to a spa-inspired bathroom and walk-in closet.

Key facts

  • 4,791 sq ft lot
  • 2 garage spots
  • Built 2026

Property features AI

Finance

  • Other: Subdivision: Palo Alto Pointe
  • Financial info: Down payment resources available
  • HOA & community: Mandatory HOA with annual fee; HOA annual fee $425; Association transfer fee $450

Exterior

  • Parking: 2-car garage
  • Utilities: Electricity: CPS; Water: SAWS; Sewer: SAWS; Garbage service: Frontier
  • Home design: Single-family property (new construction); Cement fiber exterior; Composition roof; Slab foundation
  • Construction: Built by Lennar; New construction
  • Exterior features: Privacy fence; Water system; Sewer system

Interior

  • Kitchen: Stove/Range; Dishwasher
  • Bedrooms: Master bedroom on lower level with walk-in closet and full bath; Bedroom 2: 10 x 10; Bedroom 3: 10 x 10; Bedroom 4: 11 x 10; Master bedroom: 14 x 12
  • Flooring: Carpeting; Vinyl flooring
  • Bathrooms: 2 full bathrooms; Master bath with shower only
  • Heating & cooling: Central heating; Electric and natural gas heat; Central A/C
  • Interior features: Open floor plan; Breakfast bar; 1 living area; Utility room inside; Cable TV available; All bedrooms downstairs; Walk-in closets
  • Laundry & utility: Washer connection; Dryer connection; Laundry on main level

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 4-bed/2.0-bath single-family listed at $197k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $26 ($307/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 $180k (8.6% below list).
  • Recommended offer: $180k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • Somerset ISD (rural): math 41% / reading 39% proficiency, ranked #417 of 826 in TX (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: S/Sgt Michael P Barrera Veterans El (math 42% / reading 37%, grade F, #1,545 of 4,322 statewide, top 38%, 583 students, 89% FRL); Somerset H S (math 12% / reading 25%, grade F, #1,436 of 1,632 statewide, top 88%, 1,148 students, 86% FRL) — zoned schools average 87% FRL vs 72% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 329 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (3.9% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $27k (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; major 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 $180,000 (8.6% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 9% 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. 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
0.91%
Cap rate
6.45%
Cash-on-cash
0.56%
DSCR
1.02
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$218,925
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19004 Encanto Aly 0.02mi 4/2.0 1,575 (0%) 1mo $201,999 $128 98
3727 Garcia Grv 0.08mi 3/2.0 (-1) 1,600 (+2%) 2mo $208,999 $131 87
19012 Encanto Aly 0.01mi 3/2.0 (-1) 1,402 (-11%) 1mo $171,999 $123 76
3715 Garcia Grv 0.07mi 3/2.0 (-1) 1,402 (-11%) 2mo $193,999 $138 72
3723 Garcia Grv 0.08mi 3/2.0 (-1) 1,411 (-10%) 3mo $215,999 $153 72
19004 Arco Aly 0.17mi 3/2.0 (-1) 1,459 (-7%) 13mo $237,610 $163 64
19016 Arco Aly 0.17mi 3/2.5 (-1) 1,687 (+7%) 12mo $215,475 $128 63
4007 Garcia Grv 0.21mi 3/2.0 (-1) 1,459 (-7%) 16mo $219,900 $151 60
19011 Arco Aly 0.21mi 3/2.5 (-1) 1,687 (+7%) 15mo $234,900 $139 59
4027 Garcia Grv 0.25mi 3/2.5 (-1) 1,687 (+7%) 13mo $234,900 $139 59
19008 Arco Aly 0.18mi 3/2.0 (-1) 1,402 (-11%) 13mo $204,310 $146 58
4015 Garcia Grv 0.23mi 3/2.0 (-1) 1,402 (-11%) 14mo $219,900 $157 54

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

Projected returns pro-forma

3.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.64×
Total profit
$35,440
Equity at exit
$99,250
10-year hold
IRR
12.4%
Equity multiple
3.03×
Total profit
$112,068
Equity at exit
$161,829

Cash invested: $55,160 (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 78264

Home prices YoY
1.3%
Active inventory
329
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$1,033
Tax est. 1.5%
$246 /mo · $2,955/yr
Insurance
$82
HOA
$35
Vacancy / Maint / Mgmt
$378
Net cashflow
$26

Break-even live

Break-even rent $1,768
Max offer price $196,999
Occupancy floor 94%

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
$49,250
Closing costs
$5,910
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4206 April Breeze Unit 103 Von Ormy, TX 3.0 2.5 1832 $1,800 $0.98 20d 1 0.69mi

HOA detail

Monthly dues
$35 · $420/yr

Listing history 7 events

  1. 2026-05-31
    statusdays on market $196,999 Pending 55 DOM
  2. 2026-05-20
    price $196,999 377-char remark
    Show marketing remark (377 chars)

    This new home offers simple living with a convenient single-level layout. An open-concept floorplan combines the kitchen, living and dining areas for simple entertaining and multitasking. Three secondary bedrooms are tucked away to the side of the home, and the owner's suite is nestled into a private rear corner, offering access to a spa-inspired bathroom and walk-in closet.

  3. 2026-05-20
    price $196,999
    Show marketing remark (377 chars)

    This new home offers simple living with a convenient single-level layout. An open-concept floorplan combines the kitchen, living and dining areas for simple entertaining and multitasking. Three secondary bedrooms are tucked away to the side of the home, and the owner's suite is nestled into a private rear corner, offering access to a spa-inspired bathroom and walk-in closet.

  4. 2026-05-18
    price $203,999 377-char remark
    Show marketing remark (377 chars)

    This new home offers simple living with a convenient single-level layout. An open-concept floorplan combines the kitchen, living and dining areas for simple entertaining and multitasking. Three secondary bedrooms are tucked away to the side of the home, and the owner's suite is nestled into a private rear corner, offering access to a spa-inspired bathroom and walk-in closet.

  5. 2026-05-17
    listed $223,999 Active 377-char remark
    Show marketing remark (377 chars)

    This new home offers simple living with a convenient single-level layout. An open-concept floorplan combines the kitchen, living and dining areas for simple entertaining and multitasking. Three secondary bedrooms are tucked away to the side of the home, and the owner's suite is nestled into a private rear corner, offering access to a spa-inspired bathroom and walk-in closet.

  6. 2026-04-30
    price $223,999
  7. 2026-04-06
    listed $228,999 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°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
$21,600
− Mortgage interest
−$11,035
− Property taxes
−$2,955
− Insurance
−$985
− Repairs & maintenance
−$1,728
− Management
−$1,728
− HOA
−$420
− Depreciation
−$5,731
Taxable loss
−$2,982
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$716
After-tax cash flow
$1,023/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

Excellent 95/100 None rehab

This new single-family home offers a modern, single-level layout with an open-concept floorplan and spa-inspired bathrooms. It is move-in ready with excellent condition and minimal maintenance required.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can boost curb appeal and attract more potential buyers/tenants.
  • Both Add smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers/tenants.
  • Both Install smart thermostat — Smart thermostat can improve energy efficiency and comfort, attracting eco-conscious buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can boost curb appeal and attract more potential buyers/tenants.
  • Both Add smart home features — Smart home features can increase convenience and appeal to tech-savvy buyers/tenants.
  • Both Install smart thermostat — Smart thermostat can improve energy efficiency and comfort, attracting eco-conscious buyers/tenants.

ⓘ 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
Somerset ISD
NCES district ID
4840740
Math proficiency
41% ▬ 0.00%
Reading proficiency
39% ▲ 4.00%
Median HH income
$44,712
Composite
34.01/100
National rank
#5315
State rank
#417 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

City population
1,806,925
Population (ZIP)
11,702

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 (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 35% White 17% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 73%
Common ancestry
Lithuanian 1% Serbian 1% Greek 1%
Foreign-born
14% · Canada
Languages at home
48% English-only · Spanish 51% Tagalog/Filipino 0%

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
▲ 3.94%
Current HPI
298.8446
Rent YoY
Metro
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-14.0% since first listed
6 events — show timeline
  • 2026-05-20 Price Changed $196,999 Zillow
  • 2026-05-20 Price Changed $196,999 LERA
  • 2026-05-18 Price Changed $203,999 Zillow
  • 2026-05-17 Listed $223,999 Zillow
  • 2026-04-30 Price Changed $223,999 LERA
  • 2026-04-06 Listed $228,999 LERA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…