🏷️ Likely Rental
502 Shadwell · San Antonio, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 77.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +13.6/30.0
- 1% rule +5.4/10.0
- DSCR +4.1/10.0
- Livability +4.0/5.0
- Rent growth +3.7/5.0
- Condition / age +2.5/5.0
- Schools +1.4/10.0
- Appreciation +0.0/10.0
$165,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
Key facts
- Full kitchen
- Centralized location
- Downtown san antonio
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $165k.
Deal economics
- At list price, monthly cash flow is $8 ($92/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $165k).
- Recommended offer: $145k (12.0% 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.
- San Antonio ISD (urban): math 12% / reading 22% proficiency, ranked #805 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+4.9%/yr); 91 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 39% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 163 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
- 13 sale attempts since 19y ago; this cycle's ask has dropped $30k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 3.0% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 77% 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.
Questions for the listing agent
- It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.04% ✓
- Cap rate
- 6.35%
- Cash-on-cash
- 0.20%
- DSCR
- 1.01
- GRM
- 8.0
CMA / ARV
- ARV (median comp)
- $265,254
- List price
- $165,000
- Delta
- -37.80%
- 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 |
|---|---|---|---|---|---|---|---|
| 902 Alexander Hamilton Dr | 0.41mi | 3/2.0 | 1,835 (-2%) | 2mo | $270,000 | $147 | 73 |
| 348 Thomas Jefferson Dr | 0.21mi | 3/2.5 | 1,961 (+5%) | 10mo | $309,900 | $158 | 67 |
| 130 Gettysburg | 0.54mi | 3/1.5 | 1,888 (+1%) | 7mo | $215,000 | $114 | 65 |
| 307 Bexar Dr | 0.32mi | 3/2.0 | 1,702 (-9%) | 6mo | $279,999 | $165 | 61 |
| 1103 Shadwell | 0.65mi | 3/2.0 | 1,874 (+0%) | 9mo | $149,000 | $80 | 58 |
| 2407 W Kings Hwy | 0.63mi | 3/1.0 | 1,984 (+6%) | 8mo | $275,000 | $139 | 53 |
| 638 Senisa | 0.63mi | 3/3.0 | 1,836 (-2%) | 9mo | $290,000 | $158 | 52 |
| 118 Leming | 0.61mi | 3/2.0 | 1,709 (-8%) | 4mo | $249,900 | $146 | 51 |
| 2519 W Kings Hwy | 0.54mi | 3/2.0 | 2,006 (+8%) | 9mo | $215,000 | $107 | 50 |
| 266 Northill | 0.75mi | 3/2.5 | 1,778 (-5%) | 2mo | $268,900 | $151 | 50 |
| 115 Rosemont | 0.54mi | 3/2.0 | 1,611 (-14%) | 2mo | $155,000 | $96 | 47 |
| 243 Gettysburg Rd | 0.66mi | 4/3.0 (+1) | 1,968 (+6%) | 9mo | $220,000 | $112 | 39 |
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 · 4.92% rent growth · sell at horizon
- IRR
- -13.4%
- Equity multiple
- 0.51×
- Total profit
- $-22,710
- Equity at exit
- $24,602
- IRR
- -1.2%
- Equity multiple
- 0.91×
- Total profit
- $-4,076
- Equity at exit
- $14,266
Cash invested: $46,200 (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
ZIP-level market 78228
- Home prices YoY
- -22.1%
- Rents YoY
- 4.9%
- Active inventory
- 91
- Price-to-rent
- 8.0×
Monthly cashflow live
- Estimated rent
- $1,719 high interval (Pro) →
- Mortgage (P&I)
- −$865
- Tax from tax record
- −$416 /mo · $4,995/yr
- Insurance
- −$69
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$361
- Net cashflow
- $8
Break-even live
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
- $41,250
- Closing costs
- $4,950
- 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 39 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 414 Alexander Hamilton Dr San Antonio, TX | 2.0 | 1.0 | 1277 | $1,275 | $1.00 | 44d | 1 | 0.13mi |
| 374 Meredith Dr San Antonio, TX | 4.0 | 3.0 | 1336 | $2,100 | $1.57 | 44d | 1 | 0.21mi |
| 1214 Donaldson Ave San Antonio, TX | 2.0 | 1.0 | 1286 | $1,800 | $1.40 | 24d | 1 | 0.24mi |
| 229 Alexander Hamilton Dr Unit 1 San Antonio, TX | 3.0 | 1.0 | 1568 | $1,250 | $0.80 | 3d | 1 | 0.33mi |
| 229 Alexander Hamilton Dr San Antonio, TX | 3.0 | 1.0 | 1568 | $1,250 | $0.80 | 20d | 1 | 0.33mi |
| 114 Pardo Cir San Antonio, TX | 4.0 | 3.0 | 2271 | $1,800 | $0.79 | 24d | 1 | 0.48mi |
| 126 Meredith Dr San Antonio, TX | 2.0 | 1.0 | 1278 | $1,400 | $1.10 | 22d | 1 | 0.50mi |
| 119 Meredith Dr San Antonio, TX | 3.0 | 1.0 | 1408 | $1,850 | $1.31 | 44d | 1 | 0.51mi |
| 1735 Donaldson Ave San Antonio, TX | 3.0 | 2.0 | 1610 | $1,650 | $1.02 | 18d | 1 | 0.62mi |
| 1735 Donaldson Ave San Antonio, TX | 3.0 | 2.0 | 1610 | $1,650 | $1.02 | 24d | 1 | 0.62mi |
| 2622 W Summit Ave San Antonio, TX | 3.0 | 2.0 | 2100 | $1,950 | $0.93 | 3d | 1 | 0.64mi |
| 405 Quentin Dr San Antonio, TX | 4.0 | 3.0 | 2085 | $2,100 | $1.01 | 24d | 1 | 0.64mi |
| 415 North Dr San Antonio, TX | 4.0 | 2.0 | 1795 | $1,600 | $0.89 | 20d | 1 | 0.65mi |
| 874 E Sunshine Dr Unit 102 San Antonio, TX | 3.0 | 2.5 | 1401 | $1,750 | $1.25 | 44d | 1 | 0.70mi |
| 939 John Page Dr San Antonio, TX | 3.0 | 2.0 | 1286 | $1,650 | $1.28 | 44d | 1 | 0.73mi |
| 210 Laddie Pl San Antonio, TX | 3.0 | 1.0 | 1226 | $1,550 | $1.26 | 3d | 1 | 0.74mi |
| 210 Laddie Pl San Antonio, TX | 3.0 | 1.0 | 1226 | $1,575 | $1.28 | 24d | 1 | 0.74mi |
| 419 Club Dr San Antonio, TX | 2.0 | 1.0 | 2484 | $1,650 | $0.66 | 24d | 1 | 0.82mi |
| 843 Zachry Dr San Antonio, TX | 4.0 | 2.0 | 1939 | $2,100 | $1.08 | 24d | 1 | 0.83mi |
| 254 Quentin Dr San Antonio, TX | 3.0 | 1.5 | 2025 | $2,000 | $0.99 | 24d | 1 | 0.91mi |
| 2530 W Woodlawn Ave San Antonio, TX | 3.0 | 2.0 | 1416 | $2,195 | $1.55 | 44d | 1 | 0.95mi |
| 3807 Longridge Dr San Antonio, TX | 3.0 | 2.0 | 1680 | $2,200 | $1.31 | 44d | 1 | 1.04mi |
| 2607 W Craig Pl San Antonio, TX | 3.0 | 1.0 | 1312 | $1,475 | $1.12 | 24d | 1 | 1.09mi |
| 4042 City View Dr San Antonio, TX | 3.0 | 2.0 | 1611 | $1,650 | $1.02 | 24d | 1 | 1.10mi |
| 4042 City View Dr San Antonio, TX | 3.0 | 2.0 | 1611 | $1,650 | $1.02 | 20d | 1 | 1.10mi |
| 351 Overhill Dr Unit MH San Antonio, TX | 3.0 | 1.0 | 1647 | $1,550 | $0.94 | 24d | 1 | 1.13mi |
| 2231 W Woodlawn Ave San Antonio, TX | 3.0 | 2.0 | 1744 | $1,900 | $1.09 | 24d | 1 | 1.17mi |
| 1218 Gardina St Unit 1218 San Antonio, TX | 2.0 | 1.0 | 1280 | $900 | $0.70 | 44d | 1 | 1.21mi |
| 1216 Gardina St Unit 1218 San Antonio, TX | 2.0 | 1.0 | 1280 | $900 | $0.70 | 44d | 1 | 1.21mi |
| 707 Tulane Dr San Antonio, TX | 2.0 | 1.5 | 1500 | $1,550 | $1.03 | 44d | 1 | 1.21mi |
| 2313 Texas Ave San Antonio, TX | 3.0 | 1.0 | 1309 | $1,400 | $1.07 | 44d | 1 | 1.21mi |
| 2020 W Kings Hwy Unit 2 San Antonio, TX | 2.0 | 1.0 | 1254 | $1,325 | $1.06 | 44d | 1 | 1.22mi |
| 2102 W Mistletoe Ave San Antonio, TX | 3.0 | 2.0 | 1506 | $1,925 | $1.28 | 24d | 1 | 1.29mi |
| 520 Gentleman Rd Unit 20 Balcones Heights, TX | 2.0 | 2.5 | 1240 | $1,075 | $0.87 | 4d | 1 | 1.32mi |
| 2050 W Mistletoe Ave San Antonio, TX | 3.0 | 2.0 | 1442 | $4,500 | $3.12 | 24d | 1 | 1.34mi |
| 1932 W Huisache Ave San Antonio, TX | 3.0 | 2.0 | 1540 | $1,975 | $1.28 | 44d | 1 | 1.39mi |
| 1046 Hillcrest Dr San Antonio, TX | 4.0 | 2.0 | 1546 | $1,650 | $1.07 | 44d | 1 | 1.44mi |
| 155 N Josephine Tobin Dr San Antonio, TX | 4.0 | 3.0 | 1782 | $1,900 | $1.07 | 15d | 1 | 1.45mi |
| 1914 W Magnolia Ave San Antonio, TX | 2.0 | 1.0 | 1316 | $1,850 | $1.41 | 24d | 1 | 1.47mi |
Listing history 42 events
-
2026-02-09status Back on Market 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2026-01-27historical 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2026-01-24historical Active Option 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2026-01-08price $165,000 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2026-01-08status Price Change 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2026-01-01historical Active Option 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2025-12-19status Back on Market 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2025-12-06status Pending 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2025-11-27historical Active Option 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2025-11-18$195,000 New 642-char remark
Show marketing remark (642 chars)
Welcome to your new investment property! This fully occupied multifamily includes three efficiency units with one bedroom, one bath and kitchenette, plus one larger 1 bedroom unit with a full kitchen, living room and bathroom. Unit A is currently having a bathroom renovation completed and already has a new renter lined up. All units are "All bills paid" and lease very quickly when they become available. The location is centralized with Woodlawn Park about one mile away and downtown San Antonio about six miles away. Showings will only be arranged with an executed contract. Property is being sold AS-IS for cash only Zoned R-4
-
2022-02-11soldstatus
-
2020-03-23status Pending
-
2020-03-23status Pending
-
2020-03-11historical Active Option
-
2020-03-11historical Active Option
-
2020-03-11historical
-
2020-03-11historical
-
2020-03-03status Back on Market
-
2020-03-03status Back on Market
-
2020-02-19historical Active Option
-
2020-02-19historical Active Option
-
2020-02-06price $135,000
-
2020-02-06price $135,000
-
2019-12-15status Back on Market
-
2019-12-15status Back on Market
-
2019-12-05historical Active Option
-
2019-12-05historical Active Option
-
2019-12-03$140,000 New
-
2019-11-13$140,000 New
-
2018-08-23soldstatus
-
2015-12-16soldstatus Sold
-
2015-12-16soldstatus
-
2015-12-11status Pending
-
2015-11-25historical Active Option
-
2015-11-13status Back on Market
-
2015-09-04historical
-
2015-08-26$105,000 New
-
2008-04-18soldstatus
-
2008-04-16soldstatus
-
2008-02-15historical
-
2007-11-01$95,500
-
1983-02-01soldstatus
ⓘ 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
- $4,995 · $416/mo
- Projected year-2 tax
- $4,995 · $416/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 6/10 Major 77% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 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
- $20,627
- − Mortgage interest
- −$9,243
- − Property taxes
- −$4,995
- − Insurance
- −$825
- − Repairs & maintenance
- −$1,650
- − Management
- −$1,650
- − Depreciation
- −$4,800
- Taxable loss
- −$2,536
- Est. tax savings @ 24.0%
- +$609
- After-tax cash flow
- $701/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
- San Antonio ISD
- NCES district ID
- 4838730
- Math proficiency
- 12% ▼ -21.00%
- Reading proficiency
- 22% ▼ -7.00%
- Median HH income
- $30,952
- Composite
- 13.57/100
- National rank
- #9512
- State rank
- #805 of 826 in TX
Livability — San Antonio
- Score
- 80/100
- State rank
- #31
- US rank
- #1616
Category grades
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)
- 56,165
- Household income
- $52,976
- Rent vs Own
- Severe rent burden
- 2709.0
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 (88%)
- Race & ethnicity
- Hispanic / Latino 88% Two or more races 43% White 8% Black 2%
- Hispanic origin (detail)
- Mexican 80%
- Common ancestry
- Italian 1% Lithuanian 1%
- Foreign-born
- 15% · Canada
- Languages at home
- 46% English-only · Spanish 53% Other Indo-European 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
- ▼ -74.04%
- Current HPI
- 261.1558
- Rent YoY
- ▲ 4.92%
- 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 |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+72.8% since first listed42 events — show timeline
- 2026-02-09 Relisted — LERA
- 2026-01-27 Listing Removed — LERA
- 2026-01-24 Contingent — LERA
- 2026-01-08 Price Changed $165,000 LERA
- 2026-01-08 Relisted — LERA
- 2026-01-01 Contingent — LERA
- 2025-12-19 Relisted — LERA
- 2025-12-06 Pending — LERA
- 2025-11-27 Contingent — LERA
- 2025-11-18 Listed $195,000 LERA
- 2022-02-11 Sold (Public Records) — Public Records
- 2020-03-23 Pending — LERA
- 2020-03-23 Pending — LERA
- 2020-03-11 Contingent — LERA
- 2020-03-11 Contingent — LERA
- 2020-03-11 Listing Removed — LERA
- 2020-03-11 Listing Removed — LERA
- 2020-03-03 Relisted — LERA
- 2020-03-03 Relisted — LERA
- 2020-02-19 Contingent — LERA
- 2020-02-19 Contingent — LERA
- 2020-02-06 Price Changed $135,000 LERA
- 2020-02-06 Price Changed $135,000 LERA
- 2019-12-15 Relisted — LERA
- 2019-12-15 Relisted — LERA
- 2019-12-05 Contingent — LERA
- 2019-12-05 Contingent — LERA
- 2019-12-03 Listed $140,000 LERA
- 2019-11-13 Listed $140,000 LERA
- 2018-08-23 Sold (Public Records) — Public Records
- 2015-12-16 Sold (MLS) — LERA
- 2015-12-16 Sold (Public Records) — Public Records
- 2015-12-11 Pending — LERA
- 2015-11-25 Contingent — LERA
- 2015-11-13 Relisted — LERA
- 2015-09-04 Listing Removed — LERA
- 2015-08-26 Listed $105,000 LERA
- 2008-04-18 Sold (Public Records) — Public Records
- 2008-04-16 Sold (MLS) — LERA
- 2008-02-15 Listing Removed — LERA
- 2007-11-01 Listed $95,500 LERA
- 1983-02-01 Sold (Public Records) — Public Records
Property tax history
+5.5%/yrLatest (2025): $4,995 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…