5323 Jewel Curv · San Antonio, TX 78266

$373,950

3 bd · 2.0 ba · 1,595 sqft · SingleFamily · 67 Days on market

Built 2026 5,227 sqft lot $234/sqft · at area comps Est $375k · at est. $80/mo HOA · 4% of rent ↓ 6% since listing

---

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).

• Appreciation +10.0/10.0
• ARV discount +7.6/15.0
• Cash flow +7.4/30.0
• Livability +4.0/5.0
• Schools +3.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• DSCR +1.5/10.0
• 1% rule +1.0/10.0

Listing remarks MLS

Welcome to The Caden floor plan, where thoughtful design meets everyday comfort in this spacious single-story home located at Brookstone Creek in San Antonio, TX. With 1595 square feet of living space, this home offers 3 bedrooms, two full bathrooms and an inviting open-concept layout perfect for modern lifestyles. The kitchen is the centerpiece of The Caden, featuring stainless steel appliances, a gas cooking range, a deep single basin farmhouse sink, quartz or granite countertops and classic white subway tile backsplash. A spacious kitchen island offers additional prep space and seating, while an elongated pantry just off the kitchen provides generous storage to keep everything neatly organized. Retreat to the main bedroom suite, complete with a tiled walk-in shower, dual vanity sinks and a large walk-in closet. Your secondary bedrooms are also retreats and feature quality carpet flooring, large windows and ample closet space, making them perfect for guests, home offices or hobby areas. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Additional highlights include a covered patio (per plan) and a fully landscaped and irrigated yard for outdoor enjoyment. You'll also love laminate plan flooring in the main living areas, kitchen and wet zones as well as a pre-plumbed water softener loop for added convenience. The Caden is designed to support your lifestyle with comfort, flexibility and timeless style - all located in the welcoming Brookstone Creek community.

Key facts

• Quartz countertops
• Farmhouse sink
• Granite countertops

Tags

• OPEN-CONCEPT LAYOUT
• STAINLESS STEEL APPLIANCES
• GAS COOKING RANGE
• FARMHOUSE SINK
• QUARTZ COUNTERTOPS
• GRANITE COUNTERTOPS

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $374k.

Deal economics

• At list price, monthly cash flow is $-481 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $289k (22.7% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (39.6% below list).
• Recommended offer: $226k (39.6% below list) — sets the bar for 1% rule.
• Cap rate 4.7% vs local median 3.8% in San Antonio — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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.
• North East ISD (urban): math 38% / reading 49% proficiency, ranked #276 of 826 in TX (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Bulverde Creek (math 51% / reading 58%, grade C, #621 of 4,322 statewide, top 15%, 1,003 students, 39% FRL); Hill Middle (math 51% / reading 64%, grade B, #206 of 1,662 statewide, top 13%, 1,044 students, 28% FRL); Johnson H S (math 69% / reading 80%, grade B+, #82 of 1,632 statewide, top 6%, 3,202 students, 24% FRL).
• Zoned-school proficiency averages 62% at this address vs 44% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the North East ISD average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: 230 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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

• In year one you build about $40k of equity ($3k loan paydown + $37k 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 ~$64k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 67 days — a 6% lower offer ($352k) is reasonable based on typical stale-listing flexibility.

Recommended offer $225,708 (39.6% 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 67 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
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: 0.60% ✗
• Cap rate: 4.75%
• Cash-on-cash: -5.52%
• DSCR: 0.75
• GRM: 13.8

CMA / ARV

• ARV (median comp): $374,763
• List price: $373,950
• Delta: -0.22%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
21126 Boulder Flts	0.25mi	3/2.0	1,595 (0%)	0mo	$379,950	$238	88
21162 Boulder Flts	0.17mi	4/2.0 (+1)	1,680 (+5%)	1mo	$368,950	$220	77
21118 Boulder Flts	0.26mi	4/2.0 (+1)	1,680 (+5%)	1mo	$367,950	$219	73
21150 Boulder Flts	0.20mi	4/2.0 (+1)	1,778 (+12%)	1mo	$384,950	$217	66
21130 Boulder Flts	0.24mi	4/2.0 (+1)	1,778 (+12%)	1mo	$387,950	$218	64
21170 Boulder Flts	0.15mi	4/2.5 (+1)	1,823 (+14%)	3mo	$390,950	$214	60
21154 Boulder Flts	0.19mi	4/2.5 (+1)	1,823 (+14%)	2mo	$391,950	$215	59
21138 Boulder Flts	0.22mi	4/2.5 (+1)	1,823 (+14%)	2mo	$393,950	$216	57
21129 Boulder Flts	0.24mi	4/2.5 (+1)	1,823 (+14%)	3mo	$415,001	$228	56
20944 Gravel Keep	0.31mi	4/2.5 (+1)	1,823 (+14%)	0mo	$417,500	$229	54
20921 Gravel Keep	0.37mi	4/2.5 (+1)	1,823 (+14%)	0mo	$424,105	$233	52
21503 Riverton Rise	0.66mi	3/2.0	1,770 (+11%)	2mo	$280,000	$158	50

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 20.4%
• Equity multiple: 2.65×
• Total profit: $172,844
• Equity at exit: $336,884

10-year hold

• IRR: 18.5%
• Equity multiple: 6.09×
• Total profit: $532,783
• Equity at exit: $726,503

Cash invested: $104,706 (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.

Methodology + full state rankings →

ZIP-level market 78266

• Home prices YoY: 3.9%
• Active inventory: 230
• Price-to-rent: 13.8×

Monthly cashflow live

• Estimated rent: $2,257 high
• Mortgage (P&I): −$1,961
• Tax from tax record: −$68 /mo · $811/yr
• Insurance: −$156
• HOA: −$80
• Vacancy / Maint / Mgmt: −$474
• Net cashflow: $-481

Break-even live

Break-even rent $2,866

Max offer price $288,921

Occupancy floor —

Sensitivity live

Price	-10% $-270	-5% $-375	+0% $-481	+5% $-587	+10% $-1,140
Rent	-10% $-660	-5% $-570	+0% $-481	+5% $-392	+10% $-303
Rate	-1.0pp $-293	-0.5pp $-386	base $-481	+0.5pp $-578	+1.0pp $-677

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: $93,488
• Closing costs: $11,218
• Reserves months: —
• Total cash needed: —

Rent comps 30 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5518 Stormie Keep San Antonio, TX	4.0	2.0	1779	$2,250	$1.26	4d	1	0.16mi
5518 Stormie Keep San Antonio, TX	4.0	2.0	1778	$2,250	$1.27	3d	1	0.16mi
5536 Jewel Curv San Antonio, TX	4.0	2.0	1750	$2,500	$1.43	45d	1	0.19mi
5103 Gully Way San Antonio, TX	4.0	2.0	1778	$2,200	$1.24	14d	1	0.29mi
5015 Gully Way San Antonio, TX	4.0	2.5	2023	$2,400	$1.19	0d	1	0.36mi
5714 Pin Pt San Antonio, TX	4.0	2.5	2146	$2,400	$1.12	0d	1	0.42mi
21339 Watercourse Way San Antonio, TX	4.0	2.5	2171	$2,300	$1.06	46d	1	0.44mi
5602 Chestnut Xing San Antonio, TX	3.0	2.5	1958	$2,250	$1.15	25d	1	0.49mi
21514 Thunder Basin San Antonio, TX	3.0	2.5	1928	$2,100	$1.09	19d	1	0.53mi
20859 Rindle Ln San Antonio, TX	4.0	3.0	2032	$2,500	$1.23	21d	1	0.56mi
21027 Watercourse Way San Antonio, TX	4.0	2.5	1823	$2,195	$1.20	22d	1	0.63mi
22507 Green Jacket San Antonio, TX	3.0	2.0	1535	$2,100	$1.37	45d	1	0.85mi
5951 Southern Knl San Antonio, TX	3.0	2.0	1648	$2,500	$1.52	0d	1	0.85mi
22618 Double Bogey San Antonio, TX	4.0	2.0	1720	$1,950	$1.13	5d	1	0.86mi
5131 Blind Shot San Antonio, TX	4.0	2.0	1572	$2,100	$1.34	45d	1	0.89mi
5714 Agave Spine San Antonio, TX	4.0	3.0	2011	$2,600	$1.29	45d	1	0.92mi
6015 Akin Stroll San Antonio, TX	3.0	2.0	1534	$2,100	$1.37	45d	1	0.94mi
5819 Akin Pl San Antonio, TX	4.0	2.0	1648	$1,800	$1.09	25d	1	1.01mi
5707 Tpc Pkwy San Antonio, TX	4.0	1.0–3.0	1013	$1,564	$1.54	3d	19	1.07mi
22763 Tee Shot San Antonio, TX	3.0	2.5	2041	$2,300	$1.13	45d	1	1.09mi
4610 Sebastian Oak San Antonio, TX	3.0	2.0	2094	$2,095	$1.00	19d	1	1.14mi
4526 Bexley Trl San Antonio, TX	3.0	2.0	1657	$1,975	$1.19	4d	1	1.16mi
23215 Langdon Lndg San Antonio, TX	4.0	2.5	2075	$2,550	$1.23	4d	1	1.16mi
6035 Akin Pl San Antonio, TX	3.0	2.0	1690	$2,100	$1.24	6d	1	1.18mi
6022 Akin Quay San Antonio, TX	4.0	2.0	1739	$2,200	$1.27	6d	1	1.18mi
5505 TPC Pkwy Unit 3213 San Antonio, TX	3.0	2.0	1895	$2,438	$1.29	0d	1	1.21mi
5505 TPC Pkwy Unit 2213 San Antonio, TX	2.0	2.0	1141	$1,628	$1.43	0d	1	1.21mi
20803 Cape Coral San Antonio, TX	4.0	2.0	1699	$2,200	$1.29	16d	1	1.21mi
6050 Akin Cir San Antonio, TX	4.0	2.0	2054	$2,450	$1.19	4d	1	1.26mi
6074 Akin Cir San Antonio, TX	4.0	2.5	2092	$2,300	$1.10	45d	1	1.29mi

HOA detail

• Monthly dues: $80 · $960/yr
• Likely covers: watergassecurity

Listing history 16 events

1. 2026-06-21
   days on market $373,950 Active 67 DOM
2. 2026-06-18
   days on market $373,950 Active 64 DOM
3. 2026-06-17
   days on market $373,950 Active 63 DOM
4. 2026-06-16
   days on market $373,950 Active 62 DOM
5. 2026-06-13
   days on market $373,950 Active 59 DOM
6. 2026-06-13
   days on market $373,950 Active 58 DOM
7. 2026-06-09
   days on market $373,950 Active 55 DOM
8. 2026-06-08
   days on market $373,950 Active 54 DOM
9. 2026-06-07
   days on market $373,950 Active 53 DOM
10. 2026-06-04
    days on market $373,950 Active 50 DOM
11. 2026-06-03
    days on market $373,950 Active 49 DOM
12. 2026-06-02
    days on market $373,950 Active 48 DOM
13. 2026-06-01
    days on market $373,950 Active 47 DOM
14. 2026-05-31
    days on market $373,950 Active 46 DOM
15. 2026-05-06
    price $373,950 1666-char remark

    Show marketing remark (1666 chars)

    Welcome to The Caden floor plan, where thoughtful design meets everyday comfort in this spacious single-story home located at Brookstone Creek in San Antonio, TX. With 1595 square feet of living space, this home offers 3 bedrooms, two full bathrooms and an inviting open-concept layout perfect for modern lifestyles. The kitchen is the centerpiece of The Caden, featuring stainless steel appliances, a gas cooking range, a deep single basin farmhouse sink, quartz or granite countertops and classic white subway tile backsplash. A spacious kitchen island offers additional prep space and seating, while an elongated pantry just off the kitchen provides generous storage to keep everything neatly organized. Retreat to the main bedroom suite, complete with a tiled walk-in shower, dual vanity sinks and a large walk-in closet. Your secondary bedrooms are also retreats and feature quality carpet flooring, large windows and ample closet space, making them perfect for guests, home offices or hobby areas. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Additional highlights include a covered patio (per plan) and a fully landscaped and irrigated yard for outdoor enjoyment. You'll also love laminate plan flooring in the main living areas, kitchen and wet zones as well as a pre-plumbed water softener loop for added convenience. The Caden is designed to support your lifestyle with comfort, flexibility and timeless style - all located in the welcoming Brookstone Creek community.

16. 2026-04-15
    listed $398,000 New 1666-char remark

    Show marketing remark (1666 chars)

    Welcome to The Caden floor plan, where thoughtful design meets everyday comfort in this spacious single-story home located at Brookstone Creek in San Antonio, TX. With 1595 square feet of living space, this home offers 3 bedrooms, two full bathrooms and an inviting open-concept layout perfect for modern lifestyles. The kitchen is the centerpiece of The Caden, featuring stainless steel appliances, a gas cooking range, a deep single basin farmhouse sink, quartz or granite countertops and classic white subway tile backsplash. A spacious kitchen island offers additional prep space and seating, while an elongated pantry just off the kitchen provides generous storage to keep everything neatly organized. Retreat to the main bedroom suite, complete with a tiled walk-in shower, dual vanity sinks and a large walk-in closet. Your secondary bedrooms are also retreats and feature quality carpet flooring, large windows and ample closet space, making them perfect for guests, home offices or hobby areas. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Additional highlights include a covered patio (per plan) and a fully landscaped and irrigated yard for outdoor enjoyment. You'll also love laminate plan flooring in the main living areas, kitchen and wet zones as well as a pre-plumbed water softener loop for added convenience. The Caden is designed to support your lifestyle with comfort, flexibility and timeless style - all located in the welcoming Brookstone Creek community.

ⓘ 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: $811 · $68/mo
• Projected year-2 tax: $6,843 · $570/mo
• Expected delta: +$6,032/yr (+$503/mo · 743.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Taxation est. · year 1

• Rental income: $27,085
• − Mortgage interest: −$20,947
• − Property taxes: −$811
• − Insurance: −$1,870
• − Repairs & maintenance: −$2,167
• − Management: −$2,167
• − HOA: −$960
• − Depreciation: −$10,879
• Taxable loss: −$12,715
• Est. tax savings @ 24.0%: +$3,052
• After-tax cash flow: $-2,724/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: North East ISD
• NCES district ID: 4832940
• Math proficiency: 38% ▼ -14.00%
• Reading proficiency: 49% ▼ -4.00%
• Median HH income: $57,715
• Composite: 38.1/100
• National rank: #4276
• State rank: #276 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

• City population: 1,806,925
• Population (ZIP): 7,274

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 0.65)
• Race & ethnicity: White 44% Hispanic / Latino 36% Two or more races 25% Black 14%
• Hispanic origin (detail): Mexican 30%
• Common ancestry: Romanian 3% Serbian 2% Lithuanian 1%
• Foreign-born: 6% · Canada, South Korea
• Languages at home: 85% English-only · Spanish 11% German/W. Germanic 2% Korean 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: ▲ 13.56%
• Current HPI: 361.01
• Rent YoY: —
• Metro: —
• 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

-6.0% since first listed

2 events — show timeline

• 2026-05-06 Price Changed $373,950 LERA
• 2026-04-15 Listed $398,000 LERA

Property tax history

+1.9%/yr

Latest (2025): $811 · +1.9% YoY. Source: county tax records.