CashFlowRE
Sign in Sign up
910 Lamar St
D Composite 43.22
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 +14.1/15.0
  • Appreciation +10.0/10.0
  • Cash flow +4.6/30.0
  • Rent growth +4.5/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Schools +1.4/10.0
  • DSCR +0.0/10.0

$209,900

910 Lamar St · San Antonio, TX 78202
2 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 47 Days on market
Built 1941 9,496 sqft lot $199/sqft · 15% below area Est $246k · 15% under

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

Listing remarks MLS

THIS PROPERTY IS A HUD HOME AND IS SUBJECT TO HUD REGULATIONS AND BIDDINGPROCEDURES AND IS OFFERED ON AN 'AS IS' BASIS 'TOGETHER WITH ALL FAULTS!'*PARTICIPATING BROKERS MAY RECEIVE A COMMISSION OF UP TO 5%. THIS PROPERTYIS NOT INSURABLE BY HUD. BIDDING PROCEDURES ARE AVAILABLE ONLINE ATWWW.FIRSTPRESTON.COM

Key facts

  • New metal roof
  • Newly painted
  • Quiet area

Tags

QUIET AREANEWLY PAINTEDNEW METAL ROOF

Property features AI

Finance

  • Other: Possession at closing/funding; Not a short sale; For sale
  • HOA & community: Located in Dignowity Hill Historic District

Exterior

  • Utilities: City water and sewer; Electricity provided by CPS
  • Home design: Pre-owned home; Approximately 85 years old
  • Construction: Metal roof
  • Exterior features: Asbestos shingle and siding exterior

Interior

  • Kitchen: Kitchen (16 x 10); Stove/Range
  • Bedrooms: Master bedroom on lower level (11 x 13); Bedroom 2 (11 x 13); Bedroom 3 (13 x 7)
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heat pump heating (electric); Multiple window air conditioning units (2 or more)
  • Interior features: Ceiling fans; Washer and dryer connections; Stove/Range included; Single living area; All window coverings remain
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-530 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (40.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (28.8% below list).
  • Recommended offer: $126k (40.2% below list) — sets the bar for cash-flow.

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.
  • 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.
  • Zoned schools: Lamar El (math 17% / reading 32%, grade F, #3,052 of 4,322 statewide, top 74%, 297 students, 72% FRL, charter); Houston H S (math 12% / reading 18%, grade F, #1,507 of 1,632 statewide, top 93%, 856 students, 95% FRL) — zoned schools at 84% FRL track the district average.
  • Market conditions: Rents rising fast (+8.2%/yr); 201 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 23y ago 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

  • Watch-outs: property tax is 3.0% of price; built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,611 (40.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
  3. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
3.26%
Cash-on-cash
-10.82%
DSCR
0.52
GRM
11.7

CMA / ARV

ARV (median comp)
$245,798
List price
$209,900
Delta
-14.60%
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
204 Gorman 0.33mi 2/2.0 1,054 (-0%) 3mo $245,000 $232 78
815 Burnet St 0.30mi 2/1.0 1,000 (-5%) 0mo $299,900 $300 77
1413 Burnet 0.32mi 2/2.0 1,005 (-5%) 4mo $250,000 $249 69
132 Sharer 0.41mi 3/1.0 (+1) 1,098 (+4%) 4mo $120,000 $109 66
1019 Nolan 0.25mi 3/1.0 (+1) 1,184 (+12%) 2mo $210,000 $177 62
1717 Rogers 0.65mi 2/1.0 1,080 (+2%) 6mo $165,000 $153 61
426 N Monumental St 0.46mi 2/1.5 960 (-9%) 2mo $209,000 $218 60
1413 Crockett 0.51mi 1/1.0 (-1) 1,122 (+6%) 4mo $125,000 $111 58
342 Canton 0.66mi 2/1.0 990 (-6%) 5mo $130,000 $131 55
906 E Carson St 0.74mi 2/1.0 1,178 (+12%) 2mo $307,000 $261 44
2259 N Interstate 35 0.74mi 3/1.0 (+1) 1,198 (+13%) 4mo $124,200 $104 35
1719 Dawson St 0.65mi 3/2.0 (+1) 1,210 (+15%) 4mo $210,000 $174 33

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

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
18.2%
Equity multiple
2.51×
Total profit
$88,639
Equity at exit
$189,095
10-year hold
IRR
18.2%
Equity multiple
6.23×
Total profit
$307,521
Equity at exit
$407,790

Cash invested: $58,772 (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 78202

Home prices YoY
27.0%
Rents YoY
8.2%
Active inventory
201
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,495 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$523 /mo · $6,281/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$-530

Break-even live

Break-even rent $2,167
Max offer price $125,611
Occupancy floor

Sensitivity live

Price -10% $-411 -5% $-471 +0% $-530 +5% $-590 +10% $-649
Rent -10% $-648 -5% $-589 +0% $-530 +5% $-471 +10% $-412
Rate -1.0pp $-424 -0.5pp $-477 base $-530 +0.5pp $-585 +1.0pp $-640

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
$52,475
Closing costs
$6,297
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
732 Lamar St Unit 1 San Antonio, TX 1.0 1.0 1100 $1,550 $1.41 45d 1 0.11mi
821 Burleson San Antonio, TX 2.0 2.5 1456 $1,629 $1.12 45d 1 0.14mi
118 Canadian St San Antonio, TX 3.0 2.0 1232 $2,300 $1.87 45d 1 0.17mi
1225 Burnet St Unit 101 San Antonio, TX 3.0 2.0 1218 $1,850 $1.52 45d 1 0.19mi
1225 Burnet St Unit 102 San Antonio, TX 1.0 1.0 1218 $1,200 $0.99 45d 1 0.19mi
1102 Burleson San Antonio, TX 3.0 2.0 1400 $2,500 $1.79 25d 1 0.20mi
103 Saint Charles Unit NA San Antonio, TX 2.0 2.0 995 $1,300 $1.31 45d 1 0.34mi
1123 N Olive St San Antonio, TX 2.0 1.0 840 $1,600 $1.90 25d 1 0.36mi
511 N Monumental San Antonio, TX 2.0 2.0 1206 $1,595 $1.32 6d 1 0.38mi
1412 Hays St San Antonio, TX 3.0 1.0 1250 $1,495 $1.20 25d 1 0.40mi
1323 Lamar St #1 San Antonio, TX 2.0 1.0 900 $999 $1.11 45d 1 0.42mi
103 Saint John San Antonio, TX 2.0 1.0 943 $1,245 $1.32 45d 1 0.42mi
1615 Nolan St San Antonio, TX 1.0 1.0 978 $1,200 $1.23 13d 1 0.46mi
1615 Nolan St Unit A San Antonio, TX 2.0 1.0 1066 $1,400 $1.31 13d 1 0.46mi
1411 Lamar St San Antonio, TX 2.0 1.0 700 $1,125 $1.61 45d 1 0.47mi
1521 Hays St Unit A San Antonio, TX 1.0 1.0 1322 $875 $0.66 45d 1 0.50mi
1521 Hays St Unit A San Antonio, TX 1.0 1.0 1322 $875 $0.66 25d 1 0.50mi
155 Canton San Antonio, TX 2.0 2.0 1078 $1,250 $1.16 25d 1 0.50mi
603 N Mesquite St San Antonio, TX 3.0 2.5 1333 $1,750 $1.31 25d 1 0.54mi
704 N Cherry St Unit 704 San Antonio, TX 2.0 2.5 1200 $1,800 $1.50 45d 1 0.55mi
1931 N Interstate 35 San Antonio, TX 1.0 1.0 1468 $660 $0.45 25d 1 0.58mi
1931 Interstate 35 Unit 35 San Antonio, TX 1.0 1.0 1468 $780 $0.53 45d 1 0.58mi
323 Gabriel San Antonio, TX 3.0 2.0 1400 $1,950 $1.39 23d 1 0.59mi
323 Gabriel Unit 1 201 San Antonio, TX 2.0 2.5 1000 $1,375 $1.38 45d 1 0.59mi
323 Gabriel Unit 1 101 San Antonio, TX 3.0 2.5 1400 $1,950 $1.39 25d 1 0.59mi
323 Gabriel San Antonio, TX 2.0 2.0 1000 $1,375 $1.38 25d 1 0.59mi
431 N Mesquite St San Antonio, TX 3.0 2.0 1220 $1,750 $1.43 16d 1 0.59mi
1116 Muncey St Unit 1 San Antonio, TX 3.0 2.0 896 $1,600 $1.79 45d 1 0.60mi
1116 Muncey St Unit 2 San Antonio, TX 3.0 2.0 896 $1,500 $1.67 18d 1 0.60mi
622 Potomac St San Antonio, TX 1.0 1.0 700 $975 $1.39 45d 1 0.61mi
620 Potomac San Antonio, TX 2.0 1.0 900 $1,050 $1.17 23d 1 0.61mi
1121 Willow St San Antonio, TX 2.0 1.0 900 $1,000 $1.11 45d 1 0.61mi
721 Potomac San Antonio, TX 1.0 1.0 914 $1,100 $1.20 25d 1 0.63mi
118 Glorietta San Antonio, TX 1.0 1.0 913 $1,600 $1.75 6d 1 0.63mi
1104 N Gevers St San Antonio, TX 3.0 2.5 1276 $1,725 $1.35 45d 1 0.66mi
1606 N Hackberry St #102 San Antonio, TX 2.0 2.5 1474 $2,500 $1.70 13d 1 0.67mi
438 Gulf St San Antonio, TX 2.0 1.0 799 $975 $1.22 16d 1 0.68mi
1617 E Commerce St San Antonio, TX 1.0 1.0 844 $814 $0.96 45d 1 0.68mi
723 Paso Hondo San Antonio, TX 3.0 1.0 1224 $1,500 $1.23 45d 1 0.68mi
1219 Muncey San Antonio, TX 2.0 2.0 944 $1,350 $1.43 25d 1 0.69mi

Listing history 20 events

  1. 2026-06-21
    days on market $209,900 Active 47 DOM
  2. 2026-06-18
    days on market $209,900 Active 44 DOM
  3. 2026-06-17
    days on market $209,900 Active 43 DOM
  4. 2026-06-16
    days on market $209,900 Active 42 DOM
  5. 2026-06-15
    days on market $209,900 Active 41 DOM
  6. 2026-06-13
    days on market $209,900 Active 39 DOM
  7. 2026-06-09
    days on market $209,900 Active 35 DOM
  8. 2026-06-08
    days on market $209,900 Active 34 DOM
  9. 2026-06-07
    days on market $209,900 Active 33 DOM
  10. 2026-06-04
    days on market $209,900 Active 30 DOM
  11. 2026-06-03
    days on market $209,900 Active 29 DOM
  12. 2026-06-02
    days on market $209,900 Active 28 DOM
  13. 2026-06-01
    days on market $209,900 Active 27 DOM
  14. 2026-05-31
    days on market $209,900 Active 26 DOM
  15. 2026-05-05
    listed $209,900 New 341-char remark
  16. 2021-11-02
    soldstatus
  17. 2003-11-05
    soldstatus 307-char remark
    Show marketing remark (307 chars)

    THIS PROPERTY IS A HUD HOME AND IS SUBJECT TO HUD REGULATIONS AND BIDDINGPROCEDURES AND IS OFFERED ON AN 'AS IS' BASIS 'TOGETHER WITH ALL FAULTS!'*PARTICIPATING BROKERS MAY RECEIVE A COMMISSION OF UP TO 5%. THIS PROPERTYIS NOT INSURABLE BY HUD. BIDDING PROCEDURES ARE AVAILABLE ONLINE ATWWW.FIRSTPRESTON.COM

  18. 2003-07-31
    listed $24,300 307-char remark
    Show marketing remark (307 chars)

    THIS PROPERTY IS A HUD HOME AND IS SUBJECT TO HUD REGULATIONS AND BIDDINGPROCEDURES AND IS OFFERED ON AN 'AS IS' BASIS 'TOGETHER WITH ALL FAULTS!'*PARTICIPATING BROKERS MAY RECEIVE A COMMISSION OF UP TO 5%. THIS PROPERTYIS NOT INSURABLE BY HUD. BIDDING PROCEDURES ARE AVAILABLE ONLINE ATWWW.FIRSTPRESTON.COM

  19. 1999-03-09
    soldstatus
  20. 1998-09-15
    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
$6,281 · $523/mo
Projected year-2 tax
$6,281 · $523/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 · 20 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
$17,946
− Mortgage interest
−$11,758
− Property taxes
−$6,281
− Insurance
−$1,050
− Repairs & maintenance
−$1,436
− Management
−$1,436
− Depreciation
−$6,106
Taxable loss
−$10,119
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,429
After-tax cash flow
$-3,933/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

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)
10,224
Household income
$47,478
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
543.0

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 (66%)
Race & ethnicity
Hispanic / Latino 66% Two or more races 28% White 17% Black 16% Native American 1%
Hispanic origin (detail)
Mexican 57% Puerto Rican 1% Cuban 1%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
14% · Canada
Languages at home
59% English-only · Spanish 41%

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
▲ 53.82%
Current HPI
253.3196
Rent YoY
▲ 8.20%
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

+763.8% since first listed
6 events — show timeline
  • 2026-05-05 Listed $209,900 LERA
  • 2021-11-02 Sold (Public Records) Public Records
  • 2003-11-05 Sold (MLS) LERA
  • 2003-07-31 Listed $24,300 LERA
  • 1999-03-09 Sold (Public Records) Public Records
  • 1998-09-15 Sold (Public Records) Public Records

Property tax history

+13.3%/yr

Latest (2025): $6,281 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…