2235 Mountain Mist · Timberwood Park, 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 3/10 · Minor
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 69.0%
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 +14.1/15.0
- Cash flow +6.5/30.0
- Appreciation +5.0/10.0
- Schools +3.8/10.0
- Livability +3.3/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
- DSCR +0.8/10.0
$415,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
Key facts
- Scenic trails
- Oversized deck
- Community amenities
Tags
Property features AI
Finance
- Financial info: Down payment resource not available
- HOA & community: Mandatory HOA; Quarterly HOA fee; Community amenities include pool, clubhouse, park/playground, jogging trails and sports court; Association transfer fee applies
Exterior
- Parking: Attached 2-car garage
- Security: Owned security system and pre-wired for security; Smoke alarms
- Utilities: Water system available; Gas water heater
- Home design: Brick exterior; Pre-owned home built approximately 21 years ago; Slab foundation; Composition roof; Subdivision: MOUNTAIN LODGE / THE VILLAS AT; Recent rehab
- Construction: Built by Ryland; Brick construction; Composition roof; Slab foundation
- Exterior features: Covered patio and patio slab; Deck/balcony; Privacy fence and wrought iron fence; Sprinkler system; Double pane windows; Mature trees; Located on a cul-de-sac/dead end and on a greenbelt with an irregular lot
Interior
- Kitchen: Eat-in kitchen with island and breakfast bar; Cooktop, built-in oven, self-cleaning oven, microwave, stove/range; Dishwasher, disposal, ice maker connection
- Bedrooms: Master bedroom is split, on upper level, includes sitting room, walk-in closet, ceiling fan and full bath; Bedroom 2 approximately 12 x 13; Bedroom 3 approximately 13 x 13; Bedroom 4 approximately 12 x 13; Master bedroom approximately 17 x 18
- Flooring: Carpeting; Wood floors
- Bathrooms: Total of 3 bathrooms: 2 full and 1 half; Master bath with separate tub and shower and double vanity (separate vanities)
- Heating & cooling: Central heating (natural gas); Two central air conditioning units
- Interior features: Ceiling fans throughout; Washer and dryer connections; Cooktop, built-in oven, self-cleaning oven, microwave, stove/range; Disposal and dishwasher; Ice maker connection; Owned water softener and water softener plumbing; Smoke alarm; Owned security system and pre-wired for security; Gas water heater; Garage door opener; 3 living areas with open floor plan; Living/dining room combination; Eat-in kitchen with island and breakfast bar; Two eating areas; Study/library; Loft / game room; Utility room inside; All bedrooms on upper level; High ceilings; Pull-down storage; Cable TV available; High-speed internet; Some window coverings remain
- Laundry & utility: Utility room inside; Washer and dryer connections
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $415k.
Deal economics
- At list price, monthly cash flow is $-697 ($-8k/yr) — negative.
- To cash-flow at today's rent, offer at most $292k (29.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (28.6% below list).
- Recommended offer: $292k (29.7% below list) — sets the bar for cash-flow.
- Cap rate 4.3% vs local median 2.8% in Timberwood Park — 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 66/100 on livability (#607 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: cost of living D, amenities F, commute 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: Tuscany Heights (math 47% / reading 61%, grade C, #664 of 4,322 statewide, top 16%, 686 students, 21% FRL); Tejeda Middle (math 55% / reading 66%, grade B+, #154 of 1,662 statewide, top 9%, 1,055 students, 23% FRL); Johnson H S (math 69% / reading 80%, grade B+, #82 of 1,632 statewide, top 6%, 3,202 students, 24% FRL) — zoned schools average 23% FRL vs 41% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 63% at this address vs 44% district-wide (+20 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: 1 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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).
Forward outlook
- In year one you build about $15k of equity ($3k loan paydown + $12k appreciation (3.0% local appreciation)).
- Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 51 days — a 3% lower offer ($403k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 21y 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
- Climate carrying-cost: major wind risk, 69% 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
- 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 51 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 0.71% ✗
- Cap rate
- 4.28%
- Cash-on-cash
- -7.20%
- DSCR
- 0.68
- GRM
- 11.7
CMA / ARV
- ARV (median comp)
- $486,780
- List price
- $415,000
- Delta
- -14.75%
- 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 |
|---|---|---|---|---|---|---|---|
| 2119 Mountain Mist | 0.20mi | 4/2.5 | 2,477 (-5%) | 3mo | $399,900 | $161 | 80 |
| 1926 Alpine Mist | 0.43mi | 4/3.0 | 2,755 (+6%) | 6mo | $524,900 | $191 | 63 |
| 13 Harbison | 0.42mi | 3/2.5 (-1) | 2,737 (+5%) | 8mo | $995,000 | $364 | 60 |
| 2123 Mountain Mist | 0.19mi | 4/2.5 | 2,401 (-8%) | 22mo | $435,000 | $181 | 60 |
| 2219 Bears Notch | 0.11mi | 4/3.0 | 2,946 (+13%) | 22mo | $559,000 | $190 | 52 |
| 2042 Three Frks | 0.50mi | 4/3.5 | 2,804 (+8%) | 14mo | $575,000 | $205 | 48 |
| 23161 Evangeline | 0.65mi | 4/3.0 | 2,369 (-9%) | 13mo | $580,000 | $245 | 42 |
| 2026 Three Frks | 0.56mi | 4/3.0 | 2,929 (+12%) | 14mo | $529,000 | $181 | 39 |
| 1774 Heavens Peak | 0.60mi | 3/2.5 (-1) | 2,400 (-8%) | 18mo | $465,000 | $194 | 39 |
| 23333 Emerald Pass | 0.63mi | 4/3.0 | 2,292 (-12%) | 14mo | $630,000 | $275 | 37 |
| 24209 Alpine Ldg | 0.58mi | 3/2.0 (-1) | 2,222 (-15%) | 10mo | $449,900 | $202 | 34 |
| 1738 Heavens Peak | 0.69mi | 4/2.5 | 2,885 (+11%) | 22mo | $450,000 | $156 | 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 · 3.0% rent growth · sell at horizon
- IRR
- 0.9%
- Equity multiple
- 1.05×
- Total profit
- $5,728
- Equity at exit
- $186,602
- IRR
- 4.6%
- Equity multiple
- 1.71×
- Total profit
- $82,902
- Equity at exit
- $287,576
Cash invested: $116,200 (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 78258-4914
- Active inventory
- 1
- Price-to-rent
- 11.7×
Monthly cashflow live
- Estimated rent
- $2,961 high interval (Pro) →
- Mortgage (P&I)
- −$2,176
- Tax from tax record
- −$598 /mo · $7,180/yr
- Insurance
- −$173
- HOA
- −$89
- Vacancy / Maint / Mgmt
- −$622
- Net cashflow
- $-697
Break-even live
Sensitivity live
| Price | -10% $-462 | -5% $-580 | +0% $-697 | +5% $-815 | +10% $-932 |
|---|---|---|---|---|---|
| Rent | -10% $-931 | -5% $-814 | +0% $-697 | +5% $-580 | +10% $-463 |
| Rate | -1.0pp $-488 | -0.5pp $-592 | base $-697 | +0.5pp $-805 | +1.0pp $-914 |
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
- $103,750
- Closing costs
- $12,450
- 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 23 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 24110 Mountain Cloud San Antonio, TX | 3.0 | 2.0 | 1991 | $2,800 | $1.41 | 25d | 1 | 0.09mi |
| 24730 Chianti Way San Antonio, TX | 5.0 | 3.5 | 3700 | $4,500 | $1.22 | 45d | 1 | 0.36mi |
| 23907 Seven Winds San Antonio, TX | 4.0 | 4.0 | 3516 | $3,300 | $0.94 | 45d | 1 | 0.72mi |
| 23902 Alpine Ldg San Antonio, TX | 5.0 | 3.5 | 3266 | $3,350 | $1.03 | 45d | 1 | 0.85mi |
| 1823 Falstaff San Antonio, TX | 5.0 | 4.0 | 3625 | $3,595 | $0.99 | 45d | 1 | 0.95mi |
| 24345 Wilderness Oak San Antonio, TX | 1.0–4.0 | 1.0–3.0 | 1623 | $2,995 | $1.85 | 6d | 29 | 1.13mi |
| 23023 Fairway Brg Unit Bridge1 San Antonio, TX | 4.0 | 2.5 | 2583 | $2,900 | $1.12 | 45d | 1 | 1.14mi |
| 25610 Crimson Beauty San Antonio, TX | 4.0 | 3.0 | 2740 | $2,125 | $0.78 | 4d | 1 | 1.16mi |
| 1648 Mason King San Antonio, TX | 4.0 | 2.5 | 2740 | $2,195 | $0.80 | 0d | 1 | 1.25mi |
| 1215 Via Se Villa San Antonio, TX | 5.0 | 4.0 | 3595 | $5,000 | $1.39 | 4d | 1 | 1.27mi |
| 24922 Shinnecock Trl San Antonio, TX | 4.0 | 2.0 | 2495 | $2,900 | $1.16 | 6d | 1 | 1.27mi |
| 1751 Stargazer Pass San Antonio, TX | 3.0 | 2.0 | 2032 | $2,395 | $1.18 | 45d | 1 | 1.27mi |
| 22227 Tower Ter San Antonio, TX | 3.0 | 2.0 | 1880 | $2,350 | $1.25 | 25d | 1 | 1.28mi |
| 1730 Twilight Blf San Antonio, TX | 3.0 | 2.5 | 2403 | $2,150 | $0.89 | 6d | 1 | 1.29mi |
| 22027 Dolomite Dr San Antonio, TX | 3.0 | 2.0 | 2267 | $2,450 | $1.08 | 45d | 1 | 1.31mi |
| 3306 Brooktree Ct San Antonio, TX | 4.0 | 3.5 | 2899 | $2,889 | $1.00 | 25d | 1 | 1.32mi |
| 2514 Ladera Bnd San Antonio, TX | 4.0 | 3.0 | 3008 | $2,995 | $1.00 | 6d | 1 | 1.32mi |
| 1619 Spice Spg San Antonio, TX | 4.0 | 2.5 | 2336 | $2,385 | $1.02 | 0d | 1 | 1.33mi |
| 25803 Torch Lily San Antonio, TX | 3.0 | 2.5 | 2403 | $2,095 | $0.87 | 14d | 1 | 1.35mi |
| 25907 Torch Lily San Antonio, TX | 3.0 | 2.5 | 1983 | $1,950 | $0.98 | 45d | 1 | 1.39mi |
| 24103 Briarbrook Way San Antonio, TX | 4.0 | 3.5 | 3621 | $3,500 | $0.97 | 5d | 1 | 1.43mi |
| 3527 Grace Way San Antonio, TX | 5.0 | 4.0 | 3027 | $3,600 | $1.19 | 45d | 1 | 1.45mi |
| 1335 Crown Brk San Antonio, TX | 3.0 | 2.5 | 1955 | $2,399 | $1.23 | 45d | 1 | 1.50mi |
HOA detail
- Monthly dues
- $89 · $1,068/yr
- Likely covers
- waterpool
Listing history 27 events
-
2026-06-21statusdays on market $415,000 Active 51 DOM
-
2026-06-18days on market $415,000 Price Change 48 DOM
-
2026-06-17days on market $415,000 Price Change 47 DOM
-
2026-06-16days on market $415,000 Price Change 46 DOM
-
2026-06-13days on market $415,000 Price Change 43 DOM
-
2026-06-13pricestatusdays on market $415,000 Price Change 42 DOM
-
2026-06-09days on market $419,950 Active 39 DOM
-
2026-06-08days on market $419,950 Active 38 DOM
-
2026-06-07days on market $419,950 Active 37 DOM
-
2026-06-04days on market $419,950 Active 34 DOM
-
2026-06-03days on market $419,950 Active 33 DOM
-
2026-06-02days on market $419,950 Active 32 DOM
-
2026-06-01statusdays on market $419,950 Active 31 DOM
-
2026-05-31days on market $419,950 Price Change 30 DOM
-
2026-05-01$425,000 New 873-char remark
-
2019-05-07soldstatus Sold 530-char remark
Show marketing remark (530 chars)
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
-
2019-05-07soldstatus
Show marketing remark (530 chars)
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
-
2019-04-24status Pending 530-char remark
Show marketing remark (530 chars)
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
-
2019-04-14historical Active Option 530-char remark
Show marketing remark (530 chars)
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
-
2019-04-12$274,900 New 530-char remark
Show marketing remark (530 chars)
Don't miss out on this gorgeous home in highly desired Mountain Lodge! Versatile floor plan with 4 bedrooms, study/living area, formal dining, game room & all bedrooms upstairs! Gourmet kitchen w/ new stainless steel appliances & siltstone counters! Spacious master retreat w/ large walk-in closet! Large BR's! New roof (2017), water softener, & so much more! Easy to maintain & private backyard as it backs to a greenbelt! 2 community pools, 2 baby pools, park, & b-ball court! Award winning NEISD schools!
-
2010-08-31soldstatus
Show marketing remark (515 chars)
THE MINUTE YOU PULL INTO MOUNTAIN LODGE YOU WILL FEEL LIKE YOU HAVE ESCAPED THE CITY, BEAUTIFUL LUSH PEACEFUL, CULDESAC NEIGHBORHOOD.PICTURE PERFECT 4/2 ON A TRUE GREENBELT WITH AN INCREDIBLY LANDSCAPED LOT! ENJOY QUIET EVENINGS FROM YOUR COVERED BACK PATIO! KITCHEN IS A DREAM - CUSTOM TILE BACKSPLASH,BEAUTIFUL APPLIANCES, HUGE PANTRY & OVERLOOKS SPACIOUS FAMILY RM WITH STUNNING FIREPLACE. UPSTAIRS FEATURES A GAMEROOM/LOFT & 3 LARGER SECONDARY BEDROOMS. MASTER IS OVERSIZED WITH AMAZING GREENBELT VIEWS!
-
2010-08-31soldstatus
Show marketing remark (515 chars)
THE MINUTE YOU PULL INTO MOUNTAIN LODGE YOU WILL FEEL LIKE YOU HAVE ESCAPED THE CITY, BEAUTIFUL LUSH PEACEFUL, CULDESAC NEIGHBORHOOD.PICTURE PERFECT 4/2 ON A TRUE GREENBELT WITH AN INCREDIBLY LANDSCAPED LOT! ENJOY QUIET EVENINGS FROM YOUR COVERED BACK PATIO! KITCHEN IS A DREAM - CUSTOM TILE BACKSPLASH,BEAUTIFUL APPLIANCES, HUGE PANTRY & OVERLOOKS SPACIOUS FAMILY RM WITH STUNNING FIREPLACE. UPSTAIRS FEATURES A GAMEROOM/LOFT & 3 LARGER SECONDARY BEDROOMS. MASTER IS OVERSIZED WITH AMAZING GREENBELT VIEWS!
-
2010-08-14historical
Show marketing remark (515 chars)
THE MINUTE YOU PULL INTO MOUNTAIN LODGE YOU WILL FEEL LIKE YOU HAVE ESCAPED THE CITY, BEAUTIFUL LUSH PEACEFUL, CULDESAC NEIGHBORHOOD.PICTURE PERFECT 4/2 ON A TRUE GREENBELT WITH AN INCREDIBLY LANDSCAPED LOT! ENJOY QUIET EVENINGS FROM YOUR COVERED BACK PATIO! KITCHEN IS A DREAM - CUSTOM TILE BACKSPLASH,BEAUTIFUL APPLIANCES, HUGE PANTRY & OVERLOOKS SPACIOUS FAMILY RM WITH STUNNING FIREPLACE. UPSTAIRS FEATURES A GAMEROOM/LOFT & 3 LARGER SECONDARY BEDROOMS. MASTER IS OVERSIZED WITH AMAZING GREENBELT VIEWS!
-
2010-06-06$215,000
Show marketing remark (515 chars)
THE MINUTE YOU PULL INTO MOUNTAIN LODGE YOU WILL FEEL LIKE YOU HAVE ESCAPED THE CITY, BEAUTIFUL LUSH PEACEFUL, CULDESAC NEIGHBORHOOD.PICTURE PERFECT 4/2 ON A TRUE GREENBELT WITH AN INCREDIBLY LANDSCAPED LOT! ENJOY QUIET EVENINGS FROM YOUR COVERED BACK PATIO! KITCHEN IS A DREAM - CUSTOM TILE BACKSPLASH,BEAUTIFUL APPLIANCES, HUGE PANTRY & OVERLOOKS SPACIOUS FAMILY RM WITH STUNNING FIREPLACE. UPSTAIRS FEATURES A GAMEROOM/LOFT & 3 LARGER SECONDARY BEDROOMS. MASTER IS OVERSIZED WITH AMAZING GREENBELT VIEWS!
-
2005-12-02soldstatus
-
2005-12-01historical
-
2005-10-14$219,798
ⓘ 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
- $7,180 · $598/mo
- Projected year-2 tax
- $7,594 · $633/mo
- Expected delta
- +$414/yr (+$35/mo · 5.8%)
ⓘ 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 3/10 Moderate
- Heat 8/10 Severe 7 d/yr ≥106°F today · 22 d/yr by 30 yrs out
- Wind 6/10 Major 69% 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
- $35,533
- − Mortgage interest
- −$23,246
- − Property taxes
- −$7,180
- − Insurance
- −$2,075
- − Repairs & maintenance
- −$2,843
- − Management
- −$2,843
- − HOA
- −$1,068
- − Depreciation
- −$12,073
- Taxable loss
- −$15,795
- Est. tax savings @ 24.0%
- +$3,791
- After-tax cash flow
- $-4,577/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 — Timberwood Park
- Score
- 66/100
- State rank
- #607
- US rank
- #11535
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Timberwood Park, TX
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%
Not yet ingested
- Political lean
- —
- Race & ethnicity
- —
- Common origin
- —
- Civics
- —
Market trends
- HPI YoY
- —
- Current HPI
- —
- 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
+88.8% since first listed15 events — show timeline
- 2026-06-11 Price Changed $415,000 LERA
- 2026-05-22 Price Changed $419,950 LERA
- 2026-05-01 Listed $425,000 LERA
- 2019-05-07 Sold (MLS) — LERA
- 2019-05-07 Sold (Public Records) — Public Records
- 2019-04-24 Pending — LERA
- 2019-04-14 Contingent — LERA
- 2019-04-12 Listed $274,900 LERA
- 2010-08-31 Sold (MLS) — LERA
- 2010-08-31 Sold (Public Records) — Public Records
- 2010-08-14 Listing Removed — LERA
- 2010-06-06 Listed $215,000 LERA
- 2005-12-02 Sold (MLS) — LERA
- 2005-12-01 Listing Removed — LERA
- 2005-10-14 Listed $219,798 LERA
Property tax history
+3.5%/yrLatest (2025): $7,180 · -0.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…