🏗️ New Construction
Plan 1245 Modeled Plan · 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 4/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +7.7/30.0
- ARV discount +7.5/15.0
- Condition / age +4.8/5.0
- Livability +4.0/5.0
- Rent growth +3.6/5.0
- 1% rule +2.3/10.0
- Schools +1.9/10.0
- DSCR +1.8/10.0
- Appreciation +0.0/10.0
$170,995
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
Key facts
- Garage
- Listed 953 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $171k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-246 ($-3k/yr) — negative.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (10.6% below list).
- Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
- Cap rate 4.9% 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: schools C-, 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.
- Market conditions: Rents rising fast (+4.3%/yr); 428 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $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 953 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 953 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- 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
- 0.73% ✗
- Cap rate
- 4.89%
- Cash-on-cash
- -5.02%
- DSCR
- 0.78
- GRM
- 11.5
CMA / ARV
- ARV (median comp)
- $210,439
- List price
- $170,995
- Delta
- -18.74%
- 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 |
|---|---|---|---|---|---|---|---|
| 4531 Otra Otra Dr | 0.10mi | 3/2.0 | 1,245 (0%) | 6mo | $203,220 | $163 | 90 |
| 4534 Otra Otra Dr | 0.14mi | 3/2.0 | 1,245 (0%) | 4mo | $205,385 | $165 | 90 |
| 4619 Ida Spg | 0.35mi | 3/2.0 | 1,281 (+3%) | 5mo | $174,500 | $136 | 75 |
| 4539 Gato Calico Dr | 0.09mi | 3/2.5 | 1,373 (+10%) | 2mo | $206,342 | $150 | 75 |
| 4223 Katrina | 0.50mi | 3/2.0 | 1,278 (+3%) | 1mo | $217,000 | $170 | 71 |
| 4015 Islas Rd | 0.51mi | 3/2.0 | 1,242 (-0%) | 7mo | $212,826 | $171 | 70 |
| 4118 Islas Rd | 0.56mi | 3/2.0 | 1,242 (-0%) | 6mo | $206,502 | $166 | 69 |
| 4527 Otra Otra Dr | 0.10mi | 2/2.5 (-1) | 1,373 (+10%) | 5mo | $212,322 | $155 | 67 |
| 139 Retta | 0.40mi | 2/1.0 (-1) | 1,121 (-10%) | 0mo | $139,900 | $125 | 55 |
| 2823 Tillie | 0.63mi | 3/1.0 | 1,104 (-11%) | 2mo | $159,800 | $145 | 47 |
| 4010 Islas Rd | 0.56mi | 4/2.0 (+1) | 1,416 (+14%) | 7mo | $221,645 | $157 | 40 |
| 4114 Mcinnis Rd | 0.71mi | 2/1.0 (-1) | 1,084 (-13%) | 5mo | $80,000 | $74 | 32 |
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 · 4.35% rent growth · sell at horizon
- IRR
- -23.3%
- Equity multiple
- 0.19×
- Total profit
- $-47,672
- Equity at exit
- $31,377
- IRR
- -14.8%
- Equity multiple
- 0.10×
- Total profit
- $-52,757
- Equity at exit
- $18,195
Cash invested: $58,923 (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 78222
- Home prices YoY
- -4.8%
- Rents YoY
- 4.3%
- Active inventory
- 428
- Price-to-rent
- 9.3×
Monthly cashflow live
- Estimated rent
- $1,529 high interval (Pro) →
- Mortgage (P&I)
- −$1,104
- Tax est. 1.5%
- −$263 /mo · $3,157/yr
- Insurance
- −$88
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$321
- Net cashflow
- $-246
Break-even live
Sensitivity live
| Price | -10% $-101 | -5% $-174 | +0% $-246 | +5% $-319 | +10% $-392 |
|---|---|---|---|---|---|
| Rent | -10% $-367 | -5% $-307 | +0% $-246 | +5% $-186 | +10% $-126 |
| Rate | -1.0pp $-141 | -0.5pp $-193 | base $-246 | +0.5pp $-301 | +1.0pp $-357 |
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
- $52,610
- Closing costs
- $6,313
- 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 21 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4570 Gato Calico Dr San Antonio, TX | 3.0 | 2.0 | 1245 | $1,475 | $1.18 | 44d | 1 | 0.17mi |
| 4550 Otra Otra Dr San Antonio, TX | 3.0 | 2.0 | 1245 | $1,575 | $1.27 | 18d | 1 | 0.18mi |
| 2825 S WW White Rd San Antonio, TX | 2.0 | 2.0 | 1007 | $927 | $0.92 | 44d | 1 | 0.24mi |
| 2819 S WW White Rd Unit 710 San Antonio, TX | 2.0 | 2.0 | 1007 | $1,200 | $1.19 | 3d | 1 | 0.27mi |
| 4243 Family Tree San Antonio, TX | 2.0 | 1.0 | 900 | $1,072 | $1.19 | 5d | 8 | 0.35mi |
| 4430 Valleyfield Dr San Antonio, TX | 2.0 | 1.5 | 1444 | $1,150 | $0.80 | 44d | 1 | 0.58mi |
| 4155 Freestone St San Antonio, TX | 4.0 | 2.0 | 1259 | $1,495 | $1.19 | 5d | 1 | 1.14mi |
| 4155 Freestone St San Antonio, TX | 4.0 | 2.0 | 1259 | $1,495 | $1.19 | 24d | 1 | 1.14mi |
| 2719 Bermuda Dr San Antonio, TX | 3.0 | 2.0 | 1298 | $1,364 | $1.05 | 5d | 1 | 1.21mi |
| 4103 Freestone St San Antonio, TX | 4.0 | 2.0 | 1195 | $1,800 | $1.51 | 24d | 1 | 1.23mi |
| 2718 Bermuda Dr San Antonio, TX | 3.0 | 3.0 | 1080 | $1,400 | $1.30 | 21d | 1 | 1.24mi |
| 5227 Hickory Pl San Antonio, TX | 3.0 | 2.0 | 1199 | $1,700 | $1.42 | 24d | 1 | 1.25mi |
| 4226 Toledo Mist San Antonio, TX | 2.0 | 2.5 | 944 | $1,600 | $1.69 | 24d | 1 | 1.27mi |
| 5334 Hickory Pl San Antonio, TX | 3.0 | 2.0 | 1401 | $1,650 | $1.18 | 44d | 1 | 1.33mi |
| 2434 Bermuda Dr San Antonio, TX | 3.0 | 2.0 | 1298 | $1,414 | $1.09 | 5d | 1 | 1.38mi |
| 2430 Bermuda Dr San Antonio, TX | 3.0 | 2.0 | 1298 | $1,390 | $1.07 | 13d | 1 | 1.39mi |
| 817 Cresthill Rd San Antonio, TX | 3.0 | 1.0 | 950 | $1,300 | $1.37 | 44d | 1 | 1.39mi |
| 4519 Creekmoor Dr San Antonio, TX | 3.0 | 2.0 | 1239 | $1,395 | $1.13 | 12d | 1 | 1.42mi |
| 4443 Glades Way San Antonio, TX | 3.0 | 2.0 | 1450 | $1,395 | $0.96 | 44d | 1 | 1.42mi |
| 5334 Natho St San Antonio, TX | 3.0 | 2.0 | 1298 | $1,325 | $1.02 | 5d | 1 | 1.46mi |
| 5338 Natho St San Antonio, TX | 3.0 | 2.0 | 1298 | $1,349 | $1.04 | 13d | 1 | 1.47mi |
Listing history 30 events
-
2026-06-18days on market $170,995 Active 953 DOM
-
2026-06-17days on market $170,995 Active 952 DOM
-
2026-06-16days on market $170,995 Active 951 DOM
-
2026-06-15days on market $170,995 Active 950 DOM
-
2026-06-13days on market $170,995 Active 948 DOM
-
2026-06-09days on market $170,995 Active 944 DOM
-
2026-06-08days on market $170,995 Active 943 DOM
-
2026-06-07days on market $170,995 Active 942 DOM
-
2026-06-04days on market $170,995 Active 939 DOM
-
2026-06-03days on market $170,995 Active 938 DOM
-
2026-06-02days on market $170,995 Active 937 DOM
-
2026-06-01days on market $170,995 Active 936 DOM
-
2026-05-31days on market $170,995 Active 935 DOM
-
2026-04-29price $170,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-04-15price $169,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-03-24price $179,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-03-07price $174,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-02-27price $179,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-01-24price $169,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2026-01-16price $179,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2025-10-18price $187,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2025-10-14price $185,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2025-09-03price $183,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2025-07-16price $181,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2025-03-01price $179,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2024-10-30price $199,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2024-07-10price $200,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2024-02-20price $210,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2023-11-11price $200,995 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
-
2023-11-08$220,995 Active 532-char remark
Show marketing remark (532 chars)
* Dedicated coat and linen closets * Functional U-shaped kitchen * Walk-in closet at primary bedroom * Stainless steel kitchen appliances * Smart thermostat * R-15 batt exterior wall and R-38 blown ceiling insulation * Front porch * Low-E windows * Open floor plan * Spacious great room * Dedicated laundry room * ENERGY STAR® certified home * Near local schools * Community park * Convenient to downtown * Close to family friendly parks * Near popular restaurants * Commuter-friendly location
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 8/10 Severe 7 d/yr ≥109°F today · 23 d/yr by 30 yrs out
- Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 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
- $18,346
- − Mortgage interest
- −$11,788
- − Property taxes
- −$3,157
- − Insurance
- −$1,052
- − Repairs & maintenance
- −$1,468
- − Management
- −$1,468
- − Depreciation
- −$6,122
- Taxable loss
- −$6,708
- Est. tax savings @ 24.0%
- +$1,610
- After-tax cash flow
- $-1,348/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
This home is in excellent condition with modern amenities and a well-maintained exterior. It is move-in ready and would benefit from some landscaping and smart home integration to further enhance its value.
Value-add opportunities
- Both landscaping — enhances curb appeal and adds value
- Both smart home integration — increases home's appeal and marketability
Renovation cost estimate screening
Value-add ROI direction
- Both landscaping — enhances curb appeal and adds value ↑
- Both smart home integration — increases home's appeal and marketability ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
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)
- 26,476
- Household income
- $66,362
- Rent vs Own
- Severe rent burden
- 686.0
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
- Majority Hispanic (64%)
- Race & ethnicity
- Hispanic / Latino 64% Two or more races 26% White 19% Black 14% Asian 1%
- Hispanic origin (detail)
- Mexican 55%
- Common ancestry
- Romanian 1% Italian 1% Slovak 1%
- Foreign-born
- 14% · Canada
- Languages at home
- 61% English-only · Spanish 37% Arabic 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
- ▼ -14.18%
- Current HPI
- 278.8429
- Rent YoY
- ▲ 4.35%
- 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
-22.6% since first listed17 events — show timeline
- 2026-04-29 Price Changed $170,995 Zillow
- 2026-04-15 Price Changed $169,995 Zillow
- 2026-03-24 Price Changed $179,995 Zillow
- 2026-03-07 Price Changed $174,995 Zillow
- 2026-02-27 Price Changed $179,995 Zillow
- 2026-01-24 Price Changed $169,995 Zillow
- 2026-01-16 Price Changed $179,995 Zillow
- 2025-10-18 Price Changed $187,995 Zillow
- 2025-10-14 Price Changed $185,995 Zillow
- 2025-09-03 Price Changed $183,995 Zillow
- 2025-07-16 Price Changed $181,995 Zillow
- 2025-03-01 Price Changed $179,995 Zillow
- 2024-10-30 Price Changed $199,995 Zillow
- 2024-07-10 Price Changed $200,995 Zillow
- 2024-02-20 Price Changed $210,995 Zillow
- 2023-11-11 Price Changed $200,995 Zillow
- 2023-11-08 Listed $220,995 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…