CashFlowRE
Sign in Sign up
7547 Longing Trl
C- Composite 54.04
Why this score? — see what drove the C- 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 +16.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.7/10.0
  • DSCR +5.1/10.0
  • Livability +3.3/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$167,500

7547 Longing Trl · Converse, TX 78244
4 bd · 2.5 ba · 2,850 sqft · SingleFamily public records · 42 Days on market
Built 1991 8,450 sqft lot $59/sqft · 31% below area Est $244k · 31% under $21/mo HOA · 1% of rent ↓ 3% since listing

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

Listing remarks

A great investment opportunity awaits in this spacious 2-story home. Open floor plan, large bedrooms, and situated on a corner lot. Great northeast location in a planned community offering swimming pool.

Key facts

  • 8,450 sq ft lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • HOA & community: Mandatory HOA; HOA fee $250 annually; Association transfer fee $300

Exterior

  • Parking: 2-car garage
  • Utilities: Public water system
  • Home design: Pre-owned single-family property; Approximately 35 years old
  • Construction: Brick exterior; Composition roof; Slab foundation
  • Exterior features: Corner lot; Community pool

Interior

  • Kitchen: Kitchen (12 x 10)
  • Bedrooms: Master bedroom on upper level (14 x 13); Bedroom 2 (12 x 11); Bedroom 3 (10 x 11); Bedroom 4 (11 x 10)
  • Flooring: Linoleum flooring; Vinyl flooring
  • Bathrooms: Two full bathrooms and one half bath; Master bath with tub/shower combination (10 x 6)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Three living areas
  • Laundry & utility: Utility room (8 x 6)

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 $168k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $162k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.3% in Converse — 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 (#649 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime C-, amenities F, commute F.
  • Judson ISD (suburban): math 21% / reading 33% proficiency, ranked #660 of 826 in TX (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Converse El (math 21% / reading 30%, grade F, #2,982 of 4,322 statewide, top 70%, 604 students, 63% FRL); Judson H S (math 19% / reading 38%, grade F, #1,157 of 1,632 statewide, top 72%, 2,666 students, 62% FRL).
  • Market conditions: Rents flat; 193 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 42 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price.
  • Climate carrying-cost: severe wind risk, 80% 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 $162,475 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
1.17%
Cap rate
6.97%
Cash-on-cash
2.42%
DSCR
1.11
GRM
7.2

CMA / ARV

ARV (median comp)
$244,380
List price
$167,500
Delta
-31.46%
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
8011 Cherry Glade 0.21mi 4/2.5 2,576 (-10%) 1mo $204,900 $80 74
7501 Foss Mdws 0.02mi 4/2.5 2,463 (-14%) 16mo $169,150 $69 63
8114 Chestnut Mnr 0.42mi 3/2.5 (-1) 2,660 (-7%) 8mo $249,990 $94 58
8035 Chestnut Manor Dr 0.42mi 3/2.5 (-1) 2,856 (+0%) 23mo $299,900 $105 56
7459 Radford Trl 0.09mi 4/2.5 2,440 (-14%) 20mo $269,999 $111 55
8231 Chestnut Manor Dr 0.45mi 3/2.5 (-1) 2,856 (+0%) 22mo $260,000 $91 55
8134 Seldon 0.75mi 4/2.5 2,713 (-5%) 4mo $269,000 $99 54
7710 Redsky Crk 0.31mi 4/2.5 2,559 (-10%) 23mo $200,000 $78 50
7310 Roveen Trl 0.60mi 4/2.5 2,521 (-12%) 9mo $227,000 $90 46
8050 Cantura Mls 0.39mi 3/2.5 (-1) 2,558 (-10%) 23mo $285,000 $111 40
8107 Mescal Trl 0.74mi 3/2.5 (-1) 2,576 (-10%) 13mo $270,000 $105 34
8018 Manderly Pl 0.61mi 3/2.5 (-1) 2,575 (-10%) 22mo $260,000 $101 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 · 0.75% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.46×
Total profit
$-25,238
Equity at exit
$24,975
10-year hold
IRR
-12.5%
Equity multiple
0.35×
Total profit
$-30,335
Equity at exit
$14,482

Cash invested: $46,900 (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 78244

Home prices YoY
-4.4%
Rents YoY
0.8%
Active inventory
193
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,952 high interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$478 /mo · $5,738/yr
Insurance
$70
HOA
$21
Vacancy / Maint / Mgmt
$410
Net cashflow
$94

Break-even live

Break-even rent $1,832
Max offer price $167,500
Occupancy floor 90%

Sensitivity live

Price -10% $189 -5% $142 +0% $94 +5% $47 +10% $0
Rent -10% $-60 -5% $17 +0% $94 +5% $172 +10% $249
Rate -1.0pp $179 -0.5pp $137 base $94 +0.5pp $51 +1.0pp $7

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
$41,875
Closing costs
$5,025
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7515 Foss Mdws San Antonio, TX 3.0 2.5 2508 $1,850 $0.74 45d 1 0.06mi
7379 Longing Trl Unit 1 San Antonio, TX 3.0 2.0 2432 $1,350 $0.56 13d 1 0.28mi
8151 Cantura Mls Converse, TX 4.0 2.5 2334 $1,950 $0.84 20d 1 0.39mi
8143 Chestnut Manor Dr Converse, TX 3.0 2.5 2255 $1,795 $0.80 4d 1 0.44mi
7815 Caspian Bay Dr Converse, TX 3.0 2.0 2176 $1,800 $0.83 5d 1 0.48mi
8008 Wayword Trl San Antonio, TX 4.0 2.5 2010 $1,895 $0.94 5d 1 0.49mi
8031 Manderly Pl Converse, TX 3.0 2.0 2575 $1,739 $0.68 25d 1 0.62mi
7314 Justino Trl San Antonio, TX 4.0 2.5 3386 $1,995 $0.59 4d 1 0.72mi
7402 Anchors Peak San Antonio, TX 4.0 2.5 2502 $1,999 $0.80 45d 1 0.75mi
8119 Grimchester Converse, TX 4.0 2.0 2334 $1,955 $0.84 5d 1 0.77mi
8111 Mescal Trl San Antonio, TX 4.0 2.5 2521 $1,899 $0.75 45d 1 0.77mi
8043 Dove Trail Dr San Antonio, TX 4.0 2.0 2319 $1,800 $0.78 16d 1 0.80mi
8005 Copper Trail Dr San Antonio, TX 4.0 2.5 2319 $1,600 $0.69 25d 1 0.85mi
7210 Glen Cross San Antonio, TX 4.0 2.0 2014 $2,300 $1.14 25d 1 0.89mi
8007 Sunshine Trail Dr San Antonio, TX 4.0 2.5 3378 $2,000 $0.59 25d 1 0.93mi
7306 Northallerton Converse, TX 4.0 2.5 3288 $2,000 $0.61 25d 1 1.03mi
8414 Glen Ct San Antonio, TX 4.0 2.5 2857 $3,000 $1.05 45d 1 1.05mi
8314 Steep Vly Converse, TX 4.0 3.0 2316 $1,625 $0.70 25d 1 1.07mi
8911 Nature Trl Converse, TX 4.0 2.5 2042 $1,790 $0.88 25d 1 1.09mi
7407 Tom Kite Ct San Antonio, TX 3.0 2.5 2415 $2,095 $0.87 5d 1 1.09mi
7355 Daulton Rdg Converse, TX 4.0 2.5 3288 $2,100 $0.64 25d 1 1.09mi
8223 Maple Meadow Dr Converse, TX 5.0 2.5 2330 $1,595 $0.68 45d 1 1.10mi
8203 Maple Meadow Dr Converse, TX 4.0 2.5 2340 $1,759 $0.75 3d 1 1.14mi
8423 Parry Path Converse, TX 4.0 2.5 2576 $1,800 $0.70 45d 1 1.17mi
6718 Haven Meadow Dr Converse, TX 4.0 2.5 2278 $1,700 $0.75 25d 1 1.17mi
7314 Colina Way Unit 1 Converse, TX 3.0 2.5 3648 $1,300 $0.36 45d 1 1.19mi
8007 Chestnut Bluff Dr Converse, TX 4.0 2.5 2145 $1,825 $0.85 16d 1 1.24mi
6619 Meadow Fawn Dr Converse, TX 4.0 2.5 2399 $1,955 $0.81 3d 1 1.24mi
806 Meadow Scape Converse, TX 4.0 2.5 2300 $2,150 $0.93 11d 1 1.28mi
7510 Legend Rock San Antonio, TX 3.0 2.0 2162 $1,875 $0.87 25d 1 1.39mi
8015 Chestnut Barr Dr Converse, TX 4.0 3.0 2300 $1,849 $0.80 4d 1 1.41mi
6911 Waterfall Pass Converse, TX 5.0 2.5 2109 $1,840 $0.87 45d 1 1.41mi
8090 Chestnut Ash Dr Converse, TX 4.0 2.5 2961 $2,050 $0.69 12d 1 1.45mi
6311 Encanto Point Dr San Antonio, TX 3.0 2.5 2340 $1,645 $0.70 16d 1 1.46mi
8030 Falcon Mdw Converse, TX 3.0 2.0 2144 $1,829 $0.85 4d 1 1.49mi
9526 Millers Rdg San Antonio, TX 4.0 2.0 2173 $1,699 $0.78 25d 1 1.50mi

HOA detail

Monthly dues
$21 · $252/yr
Likely covers
pool

Listing history 18 events

  1. 2026-06-21
    days on market $167,500 Active 42 DOM
  2. 2026-06-18
    days on market $167,500 Active 39 DOM
  3. 2026-06-17
    days on market $167,500 Active 38 DOM
  4. 2026-06-16
    days on market $167,500 Active 37 DOM
  5. 2026-06-16
    status $167,500 Active 36 DOM
  6. 2026-06-15
    days on market $167,500 Price Change 36 DOM
  7. 2026-06-13
    days on market $167,500 Price Change 34 DOM
  8. 2026-06-09
    days on market $167,500 Price Change 30 DOM
  9. 2026-06-08
    days on market $167,500 Price Change 29 DOM
  10. 2026-06-07
    pricestatusdays on market $167,500 Price Change 28 DOM
  11. 2026-06-04
    days on market $172,900 Active 25 DOM
  12. 2026-06-03
    days on market $172,900 Active 24 DOM
  13. 2026-06-02
    days on market $172,900 Active 23 DOM
  14. 2026-06-01
    days on market $172,900 Active 22 DOM
  15. 2026-05-31
    days on market $172,900 Active 21 DOM
  16. 2026-05-11
    listed $172,900 New 204-char remark
  17. 2000-09-05
    soldstatus
  18. 1995-07-01
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$5,738 · $478/mo
Projected year-2 tax
$5,738 · $478/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,420
− Mortgage interest
−$9,383
− Property taxes
−$5,738
− Insurance
−$838
− Repairs & maintenance
−$1,874
− Management
−$1,874
− HOA
−$252
− Depreciation
−$4,873
Taxable loss
−$1,410
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$338
After-tax cash flow
$1,472/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
Judson ISD
NCES district ID
4824990
Math proficiency
21% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$57,542
Composite
24.39/100
National rank
#7689
State rank
#660 of 826 in TX

Livability — Converse

Score
66/100
State rank
#649
US rank
#12250

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bexar County · 1,990,555 people
City population
63,067
Metro
San Antonio-New Braunfels, TX
Population (ZIP)
38,092
Household income
$71,128
Rent vs Own
26.5% rent · 73.5% own
Severe rent burden
677.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 46% Black 27% Two or more races 24% White 20% Asian 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 2% Cuban 2%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
14% · Canada, Vietnam
Languages at home
68% English-only · Spanish 28% Vietnamese 1% Tagalog/Filipino 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
▼ -11.42%
Current HPI
249.3834
Rent YoY
▲ 0.75%
Metro
San Antonio-New Braunfels, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-3.1% since first listed
4 events — show timeline
  • 2026-06-06 Price Changed $167,500 LERA
  • 2026-05-11 Listed $172,900 LERA
  • 2000-09-05 Sold (Public Records) Public Records
  • 1995-07-01 Sold (Public Records) Public Records

Property tax history

+12.9%/yr

Latest (2025): $5,738 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…