CashFlowRE
Sign in Sign up
8023 Biggio Ln
D+ Composite 45.24
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 +13.6/30.0
  • ARV discount +10.3/15.0
  • Condition / age +5.0/5.0
  • 1% rule +4.1/10.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.2/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$188,999

8023 Biggio Ln · San Antonio, TX 78109
3 bd · 2.0 ba · 1,354 sqft · SingleFamily · 23 Days on market
Built 2026 Excellent condition 4,791 sqft lot Est $202k · 6% under $42/mo HOA · 2% of rent

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

Listing remarks

The Gerson - This new single-story home features a modern layout with room to grow. The stylish kitchen shares a footprint with the living and dining areas, and a covered patio provides convenient outdoor access. Three bedrooms are placed to the side of the home, including the luxe owner's suite, complete with an en-suite bathroom and generous walk-in closet. Estimated Completion August 2026. The completion date, prices and features may vary and are subject to change. Please verify with Lennar directly. Photos are for illustrative purposes only.

Key facts

  • Luxe owner's suite
  • Walk-in closet
  • Stylish kitchen

Tags

SINGLE-STORY HOMESTYLISH KITCHENCOVERED PATIOLUXE OWNER'S SUITEEN-SUITE BATHROOMWALK-IN CLOSET

Property features AI

Finance

  • Other: Subdivision: Enclave at Horizon Pointe
  • HOA & community: Mandatory HOA; HOA fee $125 paid quarterly; Association transfer fee $450

Exterior

  • Parking: 2-car garage
  • Utilities: Gas supplied by CPS; Electricity supplied by CPS; Water supplied by SAWS; Sewer supplied by SAWS; Garbage service by Frontier; Connected to water and sewer systems
  • Home design: New construction by Lennar
  • Construction: Slab foundation; Composition roof
  • Exterior features: Brick, siding, and cement fiber exterior

Interior

  • Kitchen: Stove/Range; Dishwasher
  • Bedrooms: Master bedroom on lower level with walk-in closet and full bath; Bedroom 2 approximately 10 x 12; Bedroom 3 approximately 12 x 10; Master bedroom approximately 11 x 13
  • Flooring: Carpeting; Vinyl flooring
  • Bathrooms: Two full bathrooms; Master bath with shower only and single vanity
  • Heating & cooling: Central heating; Electric and natural gas heating; Central air conditioning
  • Interior features: Open floor plan; One living area; Utility room inside; Laundry room on main level; All bedrooms on lower level; Walk-in closets
  • Laundry & utility: Washer connection; Dryer connection; Laundry room inside (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 3-bed/2.0-bath single-family listed at $189k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $10 ($123/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 $172k (9.0% below list).
  • Recommended offer: $172k (9.0% 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.
  • East Central ISD (rural): math 16% / reading 25% proficiency, ranked #758 of 826 in TX (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: East Central Heritage Middle (math 11% / reading 26%, grade F, #1,478 of 1,662 statewide, top 90%, 1,120 students, 44% FRL); East Central H S (math 21% / reading 28%, grade F, #1,264 of 1,632 statewide, top 82%, 3,252 students, 52% FRL).
  • Market conditions: Rents soft (-1.1%/yr); 1207 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 23 days — a 2% lower offer ($186k) is reasonable based on typical stale-listing flexibility.
Recommended offer $171,948 (9.0% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$201,746
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8010 Biggio Ln 0.00mi 3/2.0 1,354 (0%) 1mo $192,999 $143 99
8018 Biggio Ln 0.00mi 3/2.0 1,354 (0%) 1mo $210,999 $156 99
8002 Biggio Ln 0.00mi 3/2.0 1,354 (0%) 2mo $187,999 $139 98
11537 Cinnamon Rose 0.00mi 3/2.0 1,380 (+2%) 0mo $164,999 $120 96
2227 Camellia Rose 0.00mi 3/2.0 1,380 (+2%) 2mo $169,999 $123 95
2013 Chicksaw Rose 0.00mi 3/2.0 1,402 (+4%) 2mo $208,999 $149 93
1405 Sequoia Park 0.00mi 3/2.0 1,434 (+6%) 2mo $245,865 $171 89
10324 Lassen Park 0.00mi 3/2.0 1,434 (+6%) 2mo $243,500 $170 89
10313 Lassen Park 0.00mi 3/2.5 1,470 (+9%) 1mo $276,499 $188 83
8030 Biggio Ln 0.00mi 4/2.0 (+1) 1,483 (+10%) 1mo $205,999 $139 78
8014 Biggio Ln 0.00mi 4/2.0 (+1) 1,483 (+10%) 1mo $218,999 $148 78
9427 Lochridge Pike 0.44mi 3/2.0 1,271 (-6%) 1mo $242,294 $191 69

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
-19.4%
Equity multiple
0.34×
Total profit
$-34,960
Equity at exit
$28,180
10-year hold
IRR
-20.5%
Equity multiple
0.08×
Total profit
$-48,865
Equity at exit
$16,341

Cash invested: $52,920 (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
1207
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,719 high interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$42
Vacancy / Maint / Mgmt
$361
Net cashflow
$10

Break-even live

Break-even rent $1,706
Max offer price $188,999
Occupancy floor 94%

Sensitivity live

Price -10% $141 -5% $76 +0% $10 +5% $-55 +10% $-120
Rent -10% $-126 -5% $-58 +0% $10 +5% $78 +10% $146
Rate -1.0pp $105 -0.5pp $58 base $10 +0.5pp $-39 +1.0pp $-89

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
$47,250
Closing costs
$5,670
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
5625 Rowan RDG Converse, TX 3.0 2.5 1605 $1,700 $1.06 6d 1 0.01mi
11810 Spiderwort RDG Converse, TX 4.0 2.5 1535 $1,497 $0.98 45d 1 0.01mi
11621 Dog Rose Converse, TX 4.0 2.0 1500 $1,495 $1.00 6d 1 0.01mi
11710 California Rose Converse, TX 4.0 2.5 1867 $1,635 $0.88 23d 1 0.01mi
12533 Spoor VLY Converse, TX 3.0 2.0 1160 $1,600 $1.38 0d 1 0.01mi
9411 Braman Pt Converse, TX 4.0 2.0 1703 $1,850 $1.09 0d 1 0.28mi
4611 East Loop 1604 N Unit 710 Converse, TX 2.0 2.0 900 $973 $1.08 0d 1 0.30mi
5510 Cibolo Pass Unit 1 Converse, TX 3.0 2.0 1253 $1,695 $1.35 25d 1 0.57mi
5423 Devils Gate Converse, TX 3.0 2.0 1287 $1,650 $1.28 13d 1 0.63mi
5435 Devils Gate Converse, TX 3.0 2.0 1243 $1,650 $1.33 4d 1 0.65mi
5435 Devils Gate Unit 1 Converse, TX 3.0 2.0 1243 $1,650 $1.33 16d 1 0.65mi
5506 Rio Cyn Unit 2 Converse, TX 3.0 2.0 1351 $1,549 $1.15 45d 1 0.69mi
5114 Y Bar Smt Converse, TX 3.0 2.0 1276 $1,525 $1.20 6d 1 0.74mi
5114 Y Bar Smt Converse, TX 3.0 2.0 1276 $1,525 $1.20 0d 1 0.74mi
4326 Stanley Park Converse, TX 3.0 2.0 1484 $1,650 $1.11 3d 1 0.74mi
9204 Canyon Bnd Unit 2 Converse, TX 3.0 2.5 1372 $1,495 $1.09 45d 1 0.76mi
9213 Groff Lndg Converse, TX 3.0 2.0 1344 $1,600 $1.19 13d 1 0.78mi
8911 Sumners Wise Converse, TX 4.0 2.0 1627 $1,745 $1.07 4d 1 0.79mi
9211 Griffith Run Converse, TX 3.0 2.0 1266 $1,446 $1.14 6d 1 0.79mi
9115 Griffith Run Converse, TX 3.0 2.0 1266 $1,521 $1.20 45d 1 0.84mi
8810 Barrow Path Converse, TX 4.0 2.0 1667 $1,695 $1.02 22d 1 0.84mi
8803 Barrow Path Converse, TX 3.0 2.0 1440 $1,570 $1.09 25d 1 0.86mi
3035 Selhurst St Converse, TX 3.0 2.0 1557 $1,800 $1.16 25d 1 0.88mi
5223 Hornbeck Hts Converse, TX 3.0 2.0 1440 $1,795 $1.25 45d 1 0.88mi
5107 Hornbeck Hts Converse, TX 3.0 2.0 1266 $1,436 $1.13 0d 1 0.89mi
9026 Bowring Park Converse, TX 3.0 2.0 1721 $1,795 $1.04 45d 1 0.90mi
5170 Fowler Crst Converse, TX 3.0 2.0 1450 $1,695 $1.17 6d 1 0.91mi
5135 Fowler Crst Converse, TX 3.0 2.0 1266 $1,900 $1.50 0d 1 0.94mi
10310 Waverunner Converse, TX 3.0 2.0 1474 $1,695 $1.15 5d 1 0.95mi
8902 Grand Western Converse, TX 3.0 2.5 1570 $1,995 $1.27 45d 1 0.98mi
10410 Waverunner Converse, TX 3.0 2.0 1458 $1,750 $1.20 25d 1 0.99mi
9110 Longhorn Park Converse, TX 3.0 2.0 1646 $1,675 $1.02 18d 1 1.01mi
9110 Longhorn Park Converse, TX 3.0 2.0 1646 $1,675 $1.02 14d 1 1.01mi
9310 Nubuck Br Converse, TX 3.0 2.0 1525 $1,895 $1.24 6d 1 1.07mi
6426 Thorpe Holw Converse, TX 3.0 2.5 1414 $1,600 $1.13 25d 1 1.08mi
5950 Frisbee Path Converse, TX 4.0 2.0 1667 $1,700 $1.02 45d 1 1.12mi
4351 W Vasquez Cir Converse, TX 3.0 2.0 1652 $1,850 $1.12 21d 1 1.14mi
10403 Midsummer Mdw Converse, TX 4.0 2.0 1699 $1,775 $1.04 25d 1 1.17mi
4398 W Vasquez Cir Unit 710 Converse, TX 2.0 2.0 1060 $1,380 $1.30 0d 1 1.19mi
9219 Bennett Frst Converse, TX 3.0 2.0 1526 $1,900 $1.25 45d 1 1.20mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 10 events

  1. 2026-06-13
    statusdays on market $188,999 Pending 23 DOM
  2. 2026-06-09
    days on market $188,999 Price Change 22 DOM
  3. 2026-06-08
    days on market $188,999 Price Change 21 DOM
  4. 2026-06-07
    days on market $188,999 Price Change 20 DOM
  5. 2026-06-04
    days on market $188,999 Price Change 17 DOM
  6. 2026-06-03
    days on market $188,999 Price Change 16 DOM
  7. 2026-06-02
    pricedays on market $188,999 Price Change 15 DOM
  8. 2026-06-01
    days on market $189,999 Price Change 14 DOM
  9. 2026-05-31
    days on market $189,999 Price Change 13 DOM
  10. 2026-05-18
    listed $208,999 New

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,634
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$1,651
− Management
−$1,651
− HOA
−$504
− Depreciation
−$5,498
Taxable loss
−$3,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$729
After-tax cash flow
$852/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 100/100 None rehab

This new single-story home is move-in ready with a modern layout and stylish design, featuring a kitchen, bathrooms, and other amenities.

Schools (NCES district)

District
East Central ISD
NCES district ID
4817850
Math proficiency
16% ▼ -12.00%
Reading proficiency
25% ▼ -6.00%
Median HH income
$53,941
Composite
18.67/100
National rank
#8887
State rank
#758 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)
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

1 event — show timeline
  • 2026-05-18 Listed $208,999 LERA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…