CashFlowRE
Sign in Sign up
2235 Mountain Mist
D Composite 40.7
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

2235 Mountain Mist · Timberwood Park, TX 78258-4914
4 bd · 2.5 ba · 2,603 sqft · SingleFamily public records · 51 Days on market
Built 2005 5,227 sqft lot $159/sqft · 15% below area Est $487k · 15% under $89/mo HOA · 3% of rent

🖨 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

GREENBELT LOTOVERSIZED DECKCOMMUNITY AMENITIESMULTIPLE SWIMMING POOLSSCENIC TRAILS

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

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 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.
Recommended offer $291,813 (29.7% 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 51 days. Have you received any prior offers? Is the seller open to a 30% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
0.9%
Equity multiple
1.05×
Total profit
$5,728
Equity at exit
$186,602
10-year hold
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
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

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

Break-even rent $3,844
Max offer price $291,813
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    statusdays on market $415,000 Active 51 DOM
  2. 2026-06-18
    days on market $415,000 Price Change 48 DOM
  3. 2026-06-17
    days on market $415,000 Price Change 47 DOM
  4. 2026-06-16
    days on market $415,000 Price Change 46 DOM
  5. 2026-06-13
    days on market $415,000 Price Change 43 DOM
  6. 2026-06-13
    pricestatusdays on market $415,000 Price Change 42 DOM
  7. 2026-06-09
    days on market $419,950 Active 39 DOM
  8. 2026-06-08
    days on market $419,950 Active 38 DOM
  9. 2026-06-07
    days on market $419,950 Active 37 DOM
  10. 2026-06-04
    days on market $419,950 Active 34 DOM
  11. 2026-06-03
    days on market $419,950 Active 33 DOM
  12. 2026-06-02
    days on market $419,950 Active 32 DOM
  13. 2026-06-01
    statusdays on market $419,950 Active 31 DOM
  14. 2026-05-31
    days on market $419,950 Price Change 30 DOM
  15. 2026-05-01
    listed $425,000 New 873-char remark
  16. 2019-05-07
    soldstatus 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!

  17. 2019-05-07
    soldstatus
    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!

  18. 2019-04-24
    status 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!

  19. 2019-04-14
    historical 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!

  20. 2019-04-12
    listed $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!

  21. 2010-08-31
    soldstatus
    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!

  22. 2010-08-31
    soldstatus
    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!

  23. 2010-08-14
    historical
    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!

  24. 2010-06-06
    listed $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!

  25. 2005-12-02
    soldstatus
  26. 2005-12-01
    historical
  27. 2005-10-14
    listed $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
combined federal + state — saved on this device
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

Amenities F Commute F Cost of living D Crime A Employment A+ Housing A+ Health & safety F User ratings A+

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

Price history

+88.8% since first listed
15 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%/yr

Latest (2025): $7,180 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…