CashFlowRE
Sign in Sign up
7919 Corona Rdg
B- Composite 68.95
Why this score? — see what drove the B- 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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$135,000

7919 Corona Rdg · San Antonio, TX 78244
3 bd · 2.0 ba · 1,268 sqft · SingleFamily public records · 11 Days on market
Built 1986 6,621 sqft lot Est $169k · 20% under ↓ 18% since listing

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

Listing remarks

This charming one-story home in the welcoming community of Spring Meadow, see this move-in ready home that and offers a comfortable living space. Step inside to find a neutral interior that creates a bright and inviting atmosphere. The living room serves as the heart of the home, featuring a cozy fireplace perfect for gathering. making mealtime and entertaining effortless. The split primary bedroom provides a private retreat with its own full bath, ensuring comfort and convenience. This home is a value add property sold as IS. similar homes selling for 185-210K same floor plan. Home has been freshly painted in and out.

Key facts

  • 6,621 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Possession at closing/funding; For sale
  • HOA & community: Community pools and tennis courts

Exterior

  • Parking: 2-car garage
  • Utilities: Public water system
  • Home design: Pre-owned single-family property; Front faces south; Approximate age: 40 years
  • Construction: Slab foundation; Composition roof
  • Exterior features: Brick and siding exterior; Recent rehab; Subdivision: Ventura; Neighborhood amenities include pool and tennis

Interior

  • Kitchen: Kitchen — approx. 8 x 10
  • Bedrooms: Master bedroom (lower level) — approx. 12 x 16; Bedroom 2 — approx. 10 x 11; Bedroom 3 — approx. 10 x 11
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; Master bath with tub
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans throughout; Washer and dryer connections; Living and dining room combined; All window coverings remain; Fireplace
  • Laundry & utility: Utility room — approx. 6 x 6; Washer connection, Dryer connection

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 $135k.

Deal economics

  • At list price, monthly cash flow is $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 9.3% 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: crime F.
  • Judson ISD (suburban): math 21% / reading 33% proficiency, ranked #660 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Spring Meadows El (math 12% / reading 21%, grade F, #3,946 of 4,322 statewide, top 92%, 744 students, 80% FRL); Judson H S (math 19% / reading 38%, grade F, #1,157 of 1,632 statewide, top 72%, 2,666 students, 62% FRL).
  • Market conditions: Rents flat; 193 active listings in the ZIP; 40 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • 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 $135,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.23%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$168,644
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7530 Longing Trl 0.12mi 3/2.0 1,268 (0%) 5mo $199,900 $158 90
7227 Sunlit Trl 0.29mi 3/2.0 1,267 (-0%) 13mo $140,000 $110 76
7259 Sunlit Trl 0.34mi 3/2.0 1,268 (0%) 10mo $210,000 $166 76
7363 Longing Trl 0.16mi 3/2.0 1,427 (+12%) 12mo $229,990 $161 62
7274 Montgomery Dr 0.57mi 4/2.0 (+1) 1,344 (+6%) 1mo $199,864 $149 58
7322 Goya 0.38mi 3/2.0 1,156 (-9%) 12mo $150,000 $130 57
7962 Wayword Trl 0.22mi 3/2.0 1,434 (+13%) 13mo $200,000 $139 57
8239 Glen Lark 0.59mi 3/1.0 1,188 (-6%) 5mo $139,000 $117 54
7146 Glen Grv 0.68mi 3/2.0 1,400 (+10%) 6mo $83,000 $59 46
7230 Glen Hvn 0.63mi 3/2.0 1,408 (+11%) 8mo $182,000 $129 45
7207 Glen Pt 0.74mi 3/1.0 1,152 (-9%) 6mo $99,000 $86 41
7826 Falcon Rdg 0.72mi 3/2.0 1,427 (+12%) 13mo $190,000 $133 35

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 · 0.75% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-3,698
Equity at exit
$20,129
10-year hold
IRR
4.3%
Equity multiple
1.28×
Total profit
$10,613
Equity at exit
$11,672

Cash invested: $37,800 (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 78244

Home prices YoY
-4.4%
Rents YoY
0.8%
Active inventory
193
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,665 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$208 /mo · $2,500/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$343

Break-even live

Break-even rent $1,231
Max offer price $135,000
Occupancy floor 74%

Sensitivity live

Price -10% $419 -5% $381 +0% $343 +5% $304 +10% $266
Rent -10% $211 -5% $277 +0% $343 +5% $408 +10% $474
Rate -1.0pp $410 -0.5pp $377 base $343 +0.5pp $308 +1.0pp $272

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
$33,750
Closing costs
$4,050
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
7443 Longing Trl San Antonio, TX 3.0 2.0 1487 $1,495 $1.01 13d 1 0.05mi
7422 Radford Trl San Antonio, TX 4.0 2.0 1800 $1,695 $0.94 25d 1 0.14mi
7919 Wayside Trl San Antonio, TX 3.0 2.0 1453 $1,400 $0.96 44d 1 0.14mi
7915 Oval Mdws San Antonio, TX 3.0 2.0 1550 $2,000 $1.29 44d 1 0.25mi
7500 Paradise Rd San Antonio, TX 3.0 2.0 1650 $1,950 $1.18 44d 1 0.36mi
7347 Montgomery Dr San Antonio, TX 3.0 2.0 1579 $1,950 $1.23 25d 1 0.40mi
7114 Elm Trail Dr San Antonio, TX 3.0 2.0 1332 $1,600 $1.20 44d 1 0.41mi
8251 Sunshine Trail Dr San Antonio, TX 3.0 2.0 1627 $1,695 $1.04 25d 1 0.44mi
8003 Chestnut Manor Dr Converse, TX 3.0 2.0 1641 $1,795 $1.09 17d 1 0.50mi
7135 Grassy Trl San Antonio, TX 3.0 2.0 1422 $2,000 $1.41 44d 1 0.51mi
7326 Glen Trl San Antonio, TX 4.0 2.0 1370 $1,549 $1.13 4d 1 0.52mi
7318 Glen Trl San Antonio, TX 3.0 2.0 1226 $1,900 $1.55 44d 1 0.55mi
8219 Glen Lark San Antonio, TX 4.0 2.0 1260 $1,250 $0.99 23d 1 0.55mi
7611 Overview Pl San Antonio, TX 3.0 2.0 1451 $1,750 $1.21 16d 1 0.58mi
7331 Glen Hts San Antonio, TX 3.0 2.0 1184 $1,390 $1.17 25d 1 0.60mi
7422 Branching Peak San Antonio, TX 3.0 2.5 1605 $1,669 $1.04 3d 1 0.61mi
8307 Forest Ridge Dr San Antonio, TX 4.0 2.0 1860 $1,199 $0.64 3d 1 0.63mi
8404 Forest Ridge Dr San Antonio, TX 2.0 2.5 1860 $1,500 $0.81 25d 1 0.64mi
8406 Forest Ridge Dr San Antonio, TX 3.0 2.0 1121 $1,500 $1.34 44d 1 0.64mi
8678 Ridge Mile Dr San Antonio, TX 3.0 2.0 1269 $1,800 $1.42 25d 1 0.65mi
8515 Maple Ridge Dr San Antonio, TX 3.0 2.0 1458 $1,750 $1.20 16d 1 0.65mi
7222 Glen Hvn San Antonio, TX 4.0 2.0 1320 $1,350 $1.02 25d 1 0.66mi
8435 Forest Ridge Dr San Antonio, TX 3.0 2.0 1624 $1,400 $0.86 13d 1 0.67mi
8439 Forest Ridge Dr San Antonio, TX 2.0 1.0 945 $1,095 $1.16 45d 1 0.68mi
7323 Booker Bay San Antonio, TX 3.0 2.0 1388 $1,495 $1.08 44d 1 0.69mi
7614 Glen Hurst San Antonio, TX 3.0 1.0 1100 $1,400 $1.27 3d 1 0.70mi
8416 Dixon Ridge Dr San Antonio, TX 3.0 2.0 1104 $1,225 $1.11 4d 1 0.71mi
7237 Glen Bay San Antonio, TX 3.0 2.0 1400 $1,050 $0.75 44d 1 0.71mi
7011 Beech Trail Dr San Antonio, TX 3.0 2.0 1704 $4,500 $2.64 3d 1 0.72mi
8039 Sunshine Trail Dr San Antonio, TX 3.0 2.0 1774 $1,745 $0.98 5d 1 0.77mi
7223 Archers Coach San Antonio, TX 3.0 2.0 1370 $1,485 $1.08 4d 1 0.77mi
8742 Ridge Moon Dr San Antonio, TX 3.0 2.0 1350 $1,489 $1.10 3d 1 0.81mi
7210 John Palmer Dr Unit 101 San Antonio, TX 3.0 2.5 1426 $1,650 $1.16 17d 1 0.82mi
7210 John Palmer Dr Unit 101 San Antonio, TX 3.0 2.5 1426 $1,700 $1.19 25d 1 0.82mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,895 $1.20 25d 1 0.83mi
8206 Talkenhorn Converse, TX 3.0 2.0 1584 $1,595 $1.01 44d 1 0.83mi
7724 Skyline Ridge Dr San Antonio, TX 3.0 2.0 1545 $1,350 $0.87 5d 1 0.85mi
8659 Serene Ridge Dr San Antonio, TX 3.0 2.0 1676 $2,100 $1.25 25d 1 0.86mi
7603 Glen Vis San Antonio, TX 3.0 2.0 980 $1,200 $1.22 8d 1 0.87mi
7006 Glen Grv San Antonio, TX 3.0 2.0 1036 $1,495 $1.44 44d 1 0.88mi

Listing history 6 events

  1. 2026-05-18
    listed $135,000 New
  2. 2026-04-02
    historical
  3. 2026-03-28
    price $162,956
  4. 2026-03-04
    listed $164,995 New
  5. 2007-10-04
    soldstatus
  6. 2001-09-25
    soldstatus

ⓘ 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
$2,500 · $208/mo
Projected year-2 tax
$2,500 · $208/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 2/10 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 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
$19,976
− Mortgage interest
−$7,562
− Property taxes
−$2,500
− Insurance
−$675
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$3,927
Taxable income
$2,115
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$508
After-tax cash flow
$3,602/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
Judson ISD
NCES district ID
4824990
Math proficiency
21% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$57,542
Composite
24.39/100
National rank
#7689
State rank
#660 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)
38,092
Household income
$71,128
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
677.0

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 0.68)
Race & ethnicity
Hispanic / Latino 46% Black 27% Two or more races 24% White 20% Asian 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 2% Cuban 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
14% · Canada, Vietnam
Languages at home
68% English-only · Spanish 28% Vietnamese 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
▼ -11.42%
Current HPI
249.3834
Rent YoY
▲ 0.75%
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

-18.2% since first listed
6 events — show timeline
  • 2026-05-18 Listed $135,000 LERA
  • 2026-04-02 Listing Removed LERA
  • 2026-03-28 Price Changed $162,956 LERA
  • 2026-03-04 Listed $164,995 LERA
  • 2007-10-04 Sold (Public Records) Public Records
  • 2001-09-25 Sold (Public Records) Public Records

Property tax history

+10.8%/yr

Latest (2025): $2,500 · -23.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…