CashFlowRE
Sign in Sign up
2207 Bronte
A- Composite 84.36
Why this score? — see what drove the A- 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 +27.9/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +9.9/10.0
  • 1% rule +9.3/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$89,999

2207 Bronte · San Antonio, TX 78207
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 143 Days on market
Built 1955 6,446 sqft lot $104/sqft · 36% below area Est $140k · 36% under ↓ 22% since listing

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

Listing remarks MLS

Situated on a 6,440 sq ft lot, this 2-bedroom, 1-bath home at 2207 Bronte St offers 864 sq ft of living space. The property is being sold AS IS and provides an opportunity for customization or investment in a convenient San Antonio location.

Key facts

  • 6,446 sq ft lot
  • Built 1955
  • Listed 143 days

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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 3.8% in San Antonio — 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 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.
  • San Antonio ISD (urban): math 12% / reading 22% proficiency, ranked #805 of 826 in TX (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sarah S King El (math 22% / reading 27%, grade F, #3,052 of 4,322 statewide, top 74%, 564 students, 98% FRL); Rhodes Middle (math 6% / reading 18%, grade F, #1,623 of 1,662 statewide, top 98%, 544 students, 97% FRL); Lanier H S (math 9% / reading 15%, grade F, #1,554 of 1,632 statewide, top 95%, 1,547 students, 97% FRL) — zoned schools average 97% FRL vs 80% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.7%/yr); 164 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).
  • At $1,287/mo this rent would consume 48% of the median local household income ($32k/yr) (locally 2789% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $10k of equity ($622 loan paydown + $9k appreciation (10.0% local appreciation)).
  • Bexar County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 7.7% rent growth), your $25k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 143 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 78% 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 $79,199 (12.0% below list)

Questions for the listing agent

  1. It's been on market 143 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
1.43%
Cap rate
9.99%
Cash-on-cash
13.19%
DSCR
1.59
GRM
5.8

CMA / ARV

ARV (median comp)
$140,344
List price
$89,999
Delta
-35.87%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
231 Lansing Ln 0.14mi 2/1.0 864 (0%) 1mo $69,000 $80 93
2714 Tampico 0.68mi 3/1.0 (+1) 833 (-4%) 1mo $124,900 $150 56
347 Madero St 0.67mi 2/1.0 900 (+4%) 22mo $140,000 $156 44
1811 Paso Del Sur St 0.33mi 3/1.0 (+1) 989 (+14%) 17mo $59,000 $60 42
3537 S Laredo St 0.60mi 3/1.0 (+1) 987 (+14%) 4mo $104,999 $106 40

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 · 7.73% rent growth · sell at horizon

5-year hold
IRR
36.6%
Equity multiple
3.90×
Total profit
$73,172
Equity at exit
$81,078
10-year hold
IRR
33.5%
Equity multiple
9.63×
Total profit
$217,521
Equity at exit
$174,848

Cash invested: $25,200 (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 78207

Home prices YoY
15.2%
Rents YoY
7.7%
Active inventory
164
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,287 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$230 /mo · $2,766/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$277

Break-even live

Break-even rent $937
Max offer price $89,999
Occupancy floor 73%

Sensitivity live

Price -10% $328 -5% $303 +0% $277 +5% $252 +10% $226
Rent -10% $175 -5% $226 +0% $277 +5% $328 +10% $379
Rate -1.0pp $322 -0.5pp $300 base $277 +0.5pp $254 +1.0pp $230

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
$22,500
Closing costs
$2,700
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
843 Brady Blvd San Antonio, TX 3.0 2.0 864 $1,650 $1.91 25d 1 0.17mi
2003 S Zarzamora St San Antonio, TX 1.0–4.0 1.0–2.0 1028 $1,120 $1.09 25d 1 0.47mi
1938 S Zarzamora St Unit 610 San Antonio, TX 1.0 1.0 744 $907 $1.22 0d 1 0.51mi
1938 S Zarzamora St Unit 710 San Antonio, TX 2.0 2.0 955 $1,094 $1.15 0d 1 0.51mi
2311 Potosi St San Antonio, TX 3.0 1.0 864 $1,600 $1.85 45d 1 0.64mi
319 Noria St San Antonio, TX 3.0 1.0 1002 $1,100 $1.10 25d 1 0.73mi
1823 San Carlos St San Antonio, TX 3.0 2.0 1090 $1,075 $0.99 0d 1 0.75mi
626 Kirk Pl San Antonio, TX 2.0 1.0 912 $1,100 $1.21 21d 1 0.81mi
3103 Neptune St San Antonio, TX 3.0 2.0 1008 $1,350 $1.34 45d 1 0.85mi
2812 Vera Cruz San Antonio, TX 1.0 2.0 1060 $1,200 $1.13 6d 1 0.85mi
2721 Colima St San Antonio, TX 2.0 1.0 700 $1,250 $1.79 16d 1 0.95mi
450 Taft Blvd San Antonio, TX 3.0 1.0 883 $1,295 $1.47 45d 1 1.02mi
329 Taft Blvd San Antonio, TX 2.0 2.0 862 $2,200 $2.55 0d 1 1.16mi
2406 S Laredo St San Antonio, TX 3.0 1.0 944 $1,200 $1.27 16d 1 1.16mi
350 Barrett Pl San Antonio, TX 2.0 1.0 616 $1,225 $1.99 6d 1 1.18mi
515 Humble Ave San Antonio, TX 1.0 1.0 700 $810 $1.16 45d 1 1.25mi
214 Aztec St San Antonio, TX 3.0 2.0 973 $1,275 $1.31 16d 1 1.31mi
150 Hearne San Antonio, TX 2.0 1.0 1044 $1,400 $1.34 25d 1 1.44mi

Listing history 19 events

  1. 2026-06-21
    days on market $89,999 Active 143 DOM
  2. 2026-06-18
    days on market $89,999 Active 140 DOM
  3. 2026-06-17
    days on market $89,999 Active 139 DOM
  4. 2026-06-16
    days on market $89,999 Active 138 DOM
  5. 2026-06-15
    days on market $89,999 Active 137 DOM
  6. 2026-06-13
    days on market $89,999 Active 135 DOM
  7. 2026-06-09
    days on market $89,999 Active 131 DOM
  8. 2026-06-08
    days on market $89,999 Active 130 DOM
  9. 2026-06-07
    days on market $89,999 Active 129 DOM
  10. 2026-06-04
    days on market $89,999 Active 126 DOM
  11. 2026-06-03
    days on market $89,999 Active 125 DOM
  12. 2026-06-02
    days on market $89,999 Active 124 DOM
  13. 2026-06-01
    days on market $89,999 Active 123 DOM
  14. 2026-05-31
    days on market $89,999 Active 122 DOM
  15. 2026-05-06
    price $89,999 241-char remark
    Show marketing remark (241 chars)

    Situated on a 6,440 sq ft lot, this 2-bedroom, 1-bath home at 2207 Bronte St offers 864 sq ft of living space. The property is being sold AS IS and provides an opportunity for customization or investment in a convenient San Antonio location.

  16. 2026-03-19
    price $99,900 241-char remark
    Show marketing remark (241 chars)

    Situated on a 6,440 sq ft lot, this 2-bedroom, 1-bath home at 2207 Bronte St offers 864 sq ft of living space. The property is being sold AS IS and provides an opportunity for customization or investment in a convenient San Antonio location.

  17. 2026-03-04
    price $110,000 241-char remark
    Show marketing remark (241 chars)

    Situated on a 6,440 sq ft lot, this 2-bedroom, 1-bath home at 2207 Bronte St offers 864 sq ft of living space. The property is being sold AS IS and provides an opportunity for customization or investment in a convenient San Antonio location.

  18. 2026-01-29
    listed $114,900 New 241-char remark
    Show marketing remark (241 chars)

    Situated on a 6,440 sq ft lot, this 2-bedroom, 1-bath home at 2207 Bronte St offers 864 sq ft of living space. The property is being sold AS IS and provides an opportunity for customization or investment in a convenient San Antonio location.

  19. 2025-12-30
    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
$2,766 · $230/mo
Projected year-2 tax
$2,766 · $230/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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,448
− Mortgage interest
−$5,041
− Property taxes
−$2,766
− Insurance
−$450
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$2,618
Taxable income
$2,101
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$504
After-tax cash flow
$2,820/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
San Antonio ISD
NCES district ID
4838730
Math proficiency
12% ▼ -21.00%
Reading proficiency
22% ▼ -7.00%
Median HH income
$30,952
Composite
13.57/100
National rank
#9512
State rank
#805 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

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)
55,474
Household income
$32,472
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
2789.0

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
Predominantly Hispanic (88%)
Race & ethnicity
Hispanic / Latino 88% Two or more races 41% White 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 79%
Foreign-born
19% · Canada
Languages at home
39% English-only · Spanish 60%

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
▲ 34.92%
Current HPI
264.7559
Rent YoY
▲ 7.73%
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

-21.7% since first listed
5 events — show timeline
  • 2026-05-06 Price Changed $89,999 LERA
  • 2026-03-19 Price Changed $99,900 LERA
  • 2026-03-04 Price Changed $110,000 LERA
  • 2026-01-29 Listed $114,900 LERA
  • 2025-12-30 Sold (Public Records) Public Records

Property tax history

+7.6%/yr

Latest (2025): $2,766 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…