CashFlowRE
Sign in Sign up
3842 Candleglenn
C- Composite 51.73
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 +15.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.4/10.0
  • DSCR +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$155,000

3842 Candleglenn · San Antonio, TX 78244
3 bd · 2.5 ba · 1,501 sqft · SingleFamily public records · 12 Days on market
Built 2003 8,668 sqft lot $103/sqft · 17% below area Est $186k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fixer-upper with several options: GREAT opportunity to utilize a FHA, VA, or Conventional RENOVATION LOAN. OR, buy at below market value and renovate over time at your own pace. OR purchase, renovate, and rent for long-term equity growth. This one will be sold AS-IS and the seller will entertain reasonable offers.

Key facts

  • 8,668 sq ft lot
  • Garage
  • Built 2003

Property features AI

Finance

  • HOA & community: Located in the Candlewood Park subdivision

Exterior

  • Parking: 1-car garage
  • Utilities: City water and sewer
  • Home design: Pre-owned single-family home; Built by KB (approx. 23 years old)
  • Construction: Brick and cement fiber exterior; Composition roof; Slab foundation
  • Exterior features: Privacy fence; Level lot; Street paved with sidewalks and streetlights; City street

Interior

  • Kitchen: Kitchen (approx. 11 x 8); Stove/Range; Refrigerator; Dishwasher; Disposal; Ice maker connection
  • Bedrooms: Master bedroom on upper level with ceiling fan and full bath (approx. 11 x 20); Second bedroom (approx. 10 x 11); Third bedroom (approx. 18 x 13)
  • Flooring: Carpeting; Linoleum flooring; Laminate flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom; Master bath with separate tub and shower and single vanity (approx. 7 x 6)
  • Heating & cooling: Central heating (electric); Central air conditioning
  • Interior features: Ceiling fans throughout; 1 living area; Utility room inside; All bedrooms located on the upper level; Cable TV available; All window coverings remain
  • Laundry & utility: Washer and dryer included; Washer and dryer connections; Utility room (approx. 6 x 5); Electric water heater

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 3-bed/2.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $51 ($615/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 6.7% 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.
  • 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: Candlewood El (math 12% / reading 22%, grade F, #3,836 of 4,322 statewide, top 91%, 519 students, 90% FRL); Karen Wagner H S (math 12% / reading 29%, grade F, #1,389 of 1,632 statewide, top 86%, 2,366 students, 80% FRL) — zoned schools average 85% FRL vs 57% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 187 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 6y 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

  • Watch-outs: property tax is 2.6% 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 $155,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.04%
Cap rate
6.69%
Cash-on-cash
1.42%
DSCR
1.06
GRM
8.0

CMA / ARV

ARV (median comp)
$186,001
List price
$155,000
Delta
-16.67%
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
3842 Candleglenn 0.00mi 3/2.5 1,501 (0%) 0mo $155,000 $103 100
3717 Candlecreek Ct 0.13mi 3/2.5 1,501 (0%) 0mo $199,999 $133 94
6143 Lyndell Spgs 0.24mi 3/2.5 1,501 (0%) 1mo $208,000 $139 88
6002 Glacier Sun 0.09mi 3/2.0 1,344 (-10%) 1mo $165,000 $123 76
4141 Sunrise Cove Dr 0.51mi 3/2.5 1,478 (-2%) 3mo $125,000 $85 72
6011 Meadow Sunrise Dr 0.60mi 3/2.0 1,521 (+1%) 1mo $150,000 $99 67
6518 Candleview 0.38mi 3/2.0 1,630 (+9%) 1mo $179,000 $110 65
2915 Candleside 0.31mi 3/2.5 1,716 (+14%) 2mo $190,000 $111 60
6508 Buffalo Rnch 0.66mi 3/2.0 1,360 (-9%) 1mo $140,000 $103 51
3019 Pacific Coast 0.75mi 3/2.0 1,654 (+10%) 1mo $245,000 $148 46
6617 Richland Pl 0.72mi 3/2.0 1,653 (+10%) 2mo $232,500 $141 46
5807 Summer Fest 0.72mi 4/2.0 (+1) 1,352 (-10%) 2mo $180,000 $133 41

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
-16.9%
Equity multiple
0.42×
Total profit
$-25,297
Equity at exit
$23,111
10-year hold
IRR
-14.1%
Equity multiple
0.28×
Total profit
$-31,315
Equity at exit
$13,402

Cash invested: $43,400 (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
187
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,606 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$340 /mo · $4,085/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$51

Break-even live

Break-even rent $1,542
Max offer price $155,000
Occupancy floor 92%

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
$38,750
Closing costs
$4,650
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6254 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,375 $1.12 44d 1 0.08mi
6230 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 24d 1 0.13mi
3713 Candlebluff Dr San Antonio, TX 3.0 2.5 1501 $2,100 $1.40 15d 1 0.13mi
4001 Colonial Sun Dr San Antonio, TX 3.0 2.0 1344 $1,400 $1.04 44d 1 0.13mi
6222 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 24d 1 0.15mi
6222 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 3d 1 0.15mi
6214 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 22d 1 0.17mi
6214 Eddie Way San Antonio, TX 3.0 2.5 1225 $1,600 $1.31 20d 1 0.17mi
3710 Candleglenn San Antonio, TX 3.0 2.5 1582 $1,650 $1.04 3d 1 0.17mi
6210 Eddie Way Unit 1 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 3d 1 0.17mi
6210 Eddie Way Unit 1 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 44d 1 0.17mi
4014 Sunrise Creek Dr San Antonio, TX 3.0 2.0 1100 $1,600 $1.45 44d 1 0.18mi
6206 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 3d 1 0.18mi
6206 Eddie Way Unit 2 San Antonio, TX 3.0 2.5 1225 $1,350 $1.10 24d 1 0.18mi
3633 Candlebrook Ln San Antonio, TX 3.0 2.0 1621 $1,495 $0.92 24d 1 0.21mi
6523 Candlecrest Ct San Antonio, TX 4.0 2.0 1905 $1,930 $1.01 44d 1 0.23mi
5840 Glacier Sun Dr San Antonio, TX 3.0 2.0 1344 $1,749 $1.30 2d 1 0.29mi
3327 Candlemoon Dr San Antonio, TX 3.0 2.0 1344 $1,550 $1.15 44d 1 0.29mi
4047 Indian Sunrise San Antonio, TX 3.0 1.0 1089 $1,150 $1.06 44d 1 0.31mi
6402 Candlewick Ct San Antonio, TX 4.0 2.5 2008 $1,790 $0.89 4d 1 0.33mi
6231 Post Ml San Antonio, TX 3.0 2.0 1447 $1,495 $1.03 24d 1 0.36mi
6231 Post Ml San Antonio, TX 3.0 2.0 1447 $1,495 $1.03 20d 1 0.36mi
2726 Candleridge Dr San Antonio, TX 3.0 2.0 1430 $1,349 $0.94 24d 1 0.36mi
6402 Candleview Ct San Antonio, TX 3.0 2.0 1319 $1,499 $1.14 4d 1 0.37mi
4111 Sunrise Terrace Dr San Antonio, TX 4.0 2.0 1220 $1,700 $1.39 2d 1 0.38mi
4111 Sunrise Terrace Dr San Antonio, TX 4.0 2.0 1220 $1,800 $1.48 44d 1 0.38mi
4078 Enchanted Sun San Antonio, TX 3.0 1.0 1056 $1,250 $1.18 24d 1 0.39mi
6458 Candleview Ct San Antonio, TX 4.0 2.5 2008 $1,645 $0.82 4d 1 0.39mi
4122 Alaskian Sunrise San Antonio, TX 3.0 2.0 1454 $1,495 $1.03 44d 1 0.40mi
3643 Cameron Spgs San Antonio, TX 3.0 1.5 1501 $1,180 $0.79 3d 1 0.40mi
3603 Aranda Flds Converse, TX 3.0 2.0 1346 $1,650 $1.23 44d 1 0.42mi
3669 Candlehead Ln San Antonio, TX 3.0 2.5 1294 $1,700 $1.31 44d 1 0.44mi
3511 Dunlap Flds Converse, TX 3.0 2.0 1317 $1,650 $1.25 11d 1 0.46mi
4123 Frontier Sun San Antonio, TX 3.0 2.0 1086 $1,350 $1.24 44d 1 0.46mi
4102 Dakota Sun San Antonio, TX 3.0 1.0 1202 $1,350 $1.12 44d 1 0.47mi
3422 Dunlap Flds Converse, TX 3.0 2.0 1450 $1,540 $1.06 20d 1 0.49mi
4082 Sunrise Pass San Antonio, TX 3.0 1.0 1125 $1,355 $1.20 4d 1 0.49mi
2631 Green Leaf Way San Antonio, TX 4.0 2.5 1918 $1,689 $0.88 24d 1 0.50mi
6114 Hackberry Pond San Antonio, TX 3.0 2.5 2043 $1,695 $0.83 44d 1 0.51mi
4162 Frontier Sun San Antonio, TX 3.0 2.5 1246 $1,400 $1.12 44d 1 0.52mi

Listing history 12 events

  1. 2026-05-12
    historical Active Option 315-char remark
  2. 2026-05-07
    listed $155,000 New 315-char remark
  3. 2025-05-05
    historical $1,300
  4. 2025-05-05
    listed $1,300
  5. 2025-05-05
    historical $1,300
  6. 2025-05-01
    listed $1,300
  7. 2022-02-07
    price $1,500
  8. 2020-08-07
    soldstatus
  9. 2020-08-06
    soldstatus Sold
  10. 2020-06-26
    status Pending
  11. 2020-06-19
    listed Active Option
  12. 2020-06-19
    listed $150,000

ⓘ 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
$4,085 · $340/mo
Projected year-2 tax
$4,085 · $340/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 4/10 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 2/10 Low 0 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
$19,277
− Mortgage interest
−$8,682
− Property taxes
−$4,085
− Insurance
−$775
− Repairs & maintenance
−$1,542
− Management
−$1,542
− Depreciation
−$4,509
Taxable loss
−$1,859
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$446
After-tax cash flow
$1,061/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 — 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

County
Bexar County · 1,990,555 people
City population
1,806,925
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

+3.3% since first listed
14 events — show timeline
  • 2026-06-10 Sold (MLS) LERA
  • 2026-05-20 Pending LERA
  • 2026-05-12 Contingent LERA
  • 2026-05-07 Listed $155,000 LERA
  • 2025-05-05 Rental Removed $1,300 SHOWMOJO2
  • 2025-05-05 Listed for Rent $1,300 SHOWMOJO2
  • 2025-05-05 Rental Removed $1,300 SHOWMOJO2
  • 2025-05-01 Listed for Rent $1,300 SHOWMOJO2
  • 2022-02-07 Price Changed $1,500 RENT.
  • 2020-08-07 Sold (Public Records) Public Records
  • 2020-08-06 Sold (MLS) LERA
  • 2020-06-26 Pending LERA
  • 2020-06-19 Listed LERA
  • 2020-06-19 Listed $150,000 LERA

Property tax history

+13.9%/yr

Latest (2025): $4,085 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…