CashFlowRE
Sign in Sign up
1721 Brunswick Blvd
C- Composite 52.78
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • Appreciation +4.8/10.0
  • 1% rule +4.6/10.0
  • DSCR +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$159,900

1721 Brunswick Blvd · San Antonio, TX 78211
3 bd · 2.0 ba · 1,296 sqft · SingleFamily public records · 103 Days on market
Built 1942 4,800 sqft lot $123/sqft · 17% below area Est $194k · 17% under

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

Listing remarks MLS

Charming 3-bedroom, 2-bath home located on the desirable south side of San Antonio! This well-maintained 1,296 square foot home offers a comfortable and functional layout perfect for families, first-time buyers, or investors. Enjoy a spacious living area that flows seamlessly into the kitchen and dining space, creating a warm and inviting atmosphere for everyday living and entertaining. The primary suite features a private full bath, while the additional bedrooms provide flexibility for guests, a home office, or growing families. Conveniently located near schools, shopping, dining, and major highways, this home offers both comfort and accessibility. Don't miss the opportunity to make this South San Antonio gem your own.

Key facts

  • Near schools
  • Near dining
  • Near shopping

Tags

SPACIOUS LIVING AREAPRIVATE FULL BATHNEAR SCHOOLSNEAR SHOPPINGNEAR DININGNEAR MAJOR HIGHWAYS

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 $160k.

Deal economics

  • At list price, monthly cash flow is $4 ($44/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 $154k (3.9% below list).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% 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: schools C-, crime F.
  • Harlandale ISD (urban): math 20% / reading 27% proficiency, ranked #748 of 826 in TX (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 162 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $388 of equity ($1k loan paydown + $-718 appreciation (-0.5% 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 103 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.96%
Cap rate
6.32%
Cash-on-cash
0.10%
DSCR
1.00
GRM
8.7

CMA / ARV

ARV (median comp)
$193,734
List price
$159,900
Delta
-17.46%
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
702 Berlin 0.20mi 3/1.0 1,296 (0%) 7mo $100,000 $77 81
503 Vickers 0.38mi 3/2.0 1,328 (+2%) 4mo $183,900 $138 75
1229 Flanders Ave 0.52mi 3/2.0 1,295 (-0%) 1mo $230,000 $178 75
1166 Fitch 0.49mi 3/2.0 1,292 (-0%) 3mo $225,000 $174 74
1918 Brunswick 0.13mi 3/2.0 1,438 (+11%) 3mo $239,000 $166 73
918 Berlin Ave 0.24mi 3/2.0 1,383 (+7%) 6mo $282,500 $204 73
1161 Fitch 0.48mi 3/2.0 1,300 (+0%) 6mo $235,000 $181 72
1201 Brighton 0.61mi 3/2.0 1,259 (-3%) 2mo $260,000 $207 65
1214 Chalmers Ave 0.66mi 3/2.0 1,261 (-3%) 1mo $229,900 $182 64
862 W Southcross 0.52mi 3/2.0 1,407 (+9%) 1mo $235,000 $167 61
1407 Crystal 0.45mi 3/2.0 1,104 (-15%) 8mo $165,000 $149 48
234 Southway 0.70mi 3/2.0 1,422 (+10%) 9mo $198,000 $139 44

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

Projected returns pro-forma

-0.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.8%
Equity multiple
0.83×
Total profit
$-7,703
Equity at exit
$42,872
10-year hold
IRR
2.5%
Equity multiple
1.25×
Total profit
$11,222
Equity at exit
$48,773

Cash invested: $44,772 (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 78211

Home prices YoY
-0.2%
Active inventory
162
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,536 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$305 /mo · $3,660/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$4

Break-even live

Break-even rent $1,532
Max offer price $159,900
Occupancy floor 95%

Sensitivity live

Price -10% $94 -5% $49 +0% $4 +5% $-42 +10% $-87
Rent -10% $-118 -5% $-57 +0% $4 +5% $64 +10% $125
Rate -1.0pp $84 -0.5pp $44 base $4 +0.5pp $-38 +1.0pp $-80

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
$39,975
Closing costs
$4,797
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
507 Linden Ave San Antonio, TX 3.0 2.5 1668 $1,695 $1.02 5d 1 0.35mi
1467 W Gerald Ave San Antonio, TX 3.0 2.5 1120 $1,300 $1.16 11d 1 0.46mi
328 Elks Dr San Antonio, TX 4.0 1.0 1600 $1,500 $0.94 24d 1 0.51mi
422 Wagner Ave San Antonio, TX 3.0 2.0 1220 $1,750 $1.43 44d 1 0.55mi
923 Whitman Ave San Antonio, TX 4.0 2.0 1208 $1,700 $1.41 15d 1 0.55mi
737 W Mayfield Blvd San Antonio, TX 3.0 1.0 1150 $1,462 $1.27 44d 1 0.71mi
1130 Sims Ave San Antonio, TX 3.0 2.0 1206 $1,300 $1.08 24d 1 0.87mi
118 Carthage Ct San Antonio, TX 3.0 2.0 1368 $1,450 $1.06 18d 1 0.87mi
909 Sims Ave San Antonio, TX 4.0 2.0 1400 $1,750 $1.25 24d 1 0.92mi
834 Division Ave Unit 2 San Antonio, TX 2.0 1.0 936 $950 $1.01 5d 1 1.02mi
616 Sims Ave San Antonio, TX 3.0 1.0 1148 $875 $0.76 44d 1 1.06mi
1862 Kendalia Ave San Antonio, TX 3.0 1.0 1345 $1,350 $1.00 24d 1 1.12mi
1067 Rayburn Dr San Antonio, TX 4.0 2.0 1744 $1,495 $0.86 5d 1 1.16mi
463 Linares St San Antonio, TX 3.0 1.0 1220 $1,400 $1.15 24d 1 1.23mi
838 McCauley Blvd San Antonio, TX 3.0 2.0 1009 $1,646 $1.63 15d 1 1.29mi
1425 Quintana Rd Unit 1 San Antonio, TX 3.0 1.5 1200 $1,345 $1.12 44d 1 1.32mi
150 Hearne San Antonio, TX 2.0 1.0 1044 $1,400 $1.34 24d 1 1.33mi
503 W Hart Ave San Antonio, TX 3.0 1.0 1232 $1,750 $1.42 11d 1 1.41mi
575 Division Ave San Antonio, TX 3.0 1.5 1362 $1,950 $1.43 18d 1 1.41mi
425 San Blas San Antonio, TX 2.0 1.0 1568 $1,285 $0.82 44d 1 1.45mi
611 Brunswick Blvd San Antonio, TX 3.0 2.0 1080 $1,700 $1.57 15d 1 1.45mi
611 Brunswick Blvd San Antonio, TX 3.0 2.0 1080 $1,700 $1.57 24d 1 1.45mi
2114 Jupiter St San Antonio, TX 3.0 3.0 1233 $1,457 $1.18 22d 1 1.46mi
607 Brunswick Blvd San Antonio, TX 3.0 2.0 1350 $1,750 $1.30 44d 1 1.46mi

Listing history 26 events

  1. 2026-06-21
    days on market $159,900 Active 103 DOM
  2. 2026-06-18
    days on market $159,900 Active 100 DOM
  3. 2026-06-18
    status $159,900 Active 99 DOM
  4. 2026-06-17
    days on market $159,900 Price Change 99 DOM
  5. 2026-06-16
    days on market $159,900 Price Change 98 DOM
  6. 2026-06-15
    days on market $159,900 Price Change 97 DOM
  7. 2026-06-13
    days on market $159,900 Price Change 95 DOM
  8. 2026-06-13
    days on market $159,900 Price Change 94 DOM
  9. 2026-06-09
    days on market $159,900 Price Change 91 DOM
  10. 2026-06-08
    days on market $159,900 Price Change 90 DOM
  11. 2026-06-08
    pricestatus $159,900 Price Change 89 DOM
  12. 2026-06-07
    days on market $169,900 Active 89 DOM
  13. 2026-06-04
    days on market $169,900 Active 86 DOM
  14. 2026-06-03
    days on market $169,900 Active 85 DOM
  15. 2026-06-02
    days on market $169,900 Active 84 DOM
  16. 2026-06-01
    days on market $169,900 Active 83 DOM
  17. 2026-05-31
    days on market $169,900 Active 82 DOM
  18. 2026-03-10
    listed $169,900 New 730-char remark
    Show marketing remark (730 chars)

    Charming 3-bedroom, 2-bath home located on the desirable south side of San Antonio! This well-maintained 1,296 square foot home offers a comfortable and functional layout perfect for families, first-time buyers, or investors. Enjoy a spacious living area that flows seamlessly into the kitchen and dining space, creating a warm and inviting atmosphere for everyday living and entertaining. The primary suite features a private full bath, while the additional bedrooms provide flexibility for guests, a home office, or growing families. Conveniently located near schools, shopping, dining, and major highways, this home offers both comfort and accessibility. Don't miss the opportunity to make this South San Antonio gem your own.

  19. 2009-10-28
    soldstatus
  20. 2009-10-26
    soldstatus 292-char remark
    Show marketing remark (292 chars)

    Just Remodled home with Berber Carpet and Ceramic Tile. Living Room and Bedrooms have Ceiling Fans. The interior walls have been refinished and freshly painted. Home has a very large mud room and Laundry, that can be used for Storage or a 4th bedroom. The lot extends from one street to next.

  21. 2009-10-22
    historical 292-char remark
    Show marketing remark (292 chars)

    Just Remodled home with Berber Carpet and Ceramic Tile. Living Room and Bedrooms have Ceiling Fans. The interior walls have been refinished and freshly painted. Home has a very large mud room and Laundry, that can be used for Storage or a 4th bedroom. The lot extends from one street to next.

  22. 2008-04-09
    listed $69,900 292-char remark
    Show marketing remark (292 chars)

    Just Remodled home with Berber Carpet and Ceramic Tile. Living Room and Bedrooms have Ceiling Fans. The interior walls have been refinished and freshly painted. Home has a very large mud room and Laundry, that can be used for Storage or a 4th bedroom. The lot extends from one street to next.

  23. 2007-10-03
    soldstatus
  24. 2007-10-01
    soldstatus
  25. 2007-09-10
    historical
  26. 2007-08-08
    listed $49,000

ⓘ 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
$3,660 · $305/mo
Projected year-2 tax
$3,660 · $305/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 1/10 Low
  • 🌡 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 2/10 Low 1 unhealthy d/yr today · 2 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
$18,437
− Mortgage interest
−$8,957
− Property taxes
−$3,660
− Insurance
−$800
− Repairs & maintenance
−$1,475
− Management
−$1,475
− Depreciation
−$4,652
Taxable loss
−$2,581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$619
After-tax cash flow
$663/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
Harlandale ISD
NCES district ID
4822470
Math proficiency
20% ▼ -22.00%
Reading proficiency
27% ▼ -9.00%
Median HH income
$33,850
Composite
19.25/100
National rank
#8806
State rank
#748 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

Census place
San Antonio, TX
County
Bexar County · 1,990,555 people
City population
1,806,925
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
30,857
Household income
$55,436
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
729.0

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 (93%)
Race & ethnicity
Hispanic / Latino 93% Two or more races 30% White 5% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 76%
Foreign-born
18% · Canada
Languages at home
35% English-only · Spanish 65%

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
▼ -0.45%
Current HPI
241.1709
Rent YoY
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

+246.7% since first listed
9 events — show timeline
  • 2026-03-10 Listed $169,900 LERA
  • 2009-10-28 Sold (Public Records) Public Records
  • 2009-10-26 Sold (MLS) LERA
  • 2009-10-22 Listing Removed LERA
  • 2008-04-09 Listed $69,900 LERA
  • 2007-10-03 Sold (Public Records) Public Records
  • 2007-10-01 Sold (MLS) LERA
  • 2007-09-10 Listing Removed LERA
  • 2007-08-08 Listed $49,000 LERA

Property tax history

+6.1%/yr

Latest (2025): $3,660 · -3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…