CashFlowRE
Sign in Sign up
13807 Homestead
D- Composite 35.65
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).

  • Cash flow +8.2/30.0
  • ARV discount +5.3/15.0
  • Appreciation +5.0/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • 1% rule +2.1/10.0
  • Rent growth +2.1/5.0

$239,999

13807 Homestead · San Antonio, TX 78252
3 bd · 2.0 ba · 1,450 sqft · SingleFamily public records · 100 Days on market
Built 2019 4,704 sqft lot $166/sqft · at area comps Est $229k · at est. $58/mo HOA · 3% of rent

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

Listing remarks MLS

Experience refined living in the sought-after **Silos community of San Antonio**. This beautifully maintained residence offers an inviting **open-concept layout filled with natural light**, creating an elegant yet comfortable space ideal for both everyday living and entertaining. The thoughtfully designed floor plan seamlessly connects the living, dining, and kitchen areas, while well-appointed bedrooms provide comfort and flexibility for family, guests, or a home office. Step outside to a private backyard retreat perfect for relaxing evenings or weekend gatherings. Located just minutes from major highways, shopping, dining, and everyday conveniences, this home delivers the perfect balance of **modern comfort, style, and accessibility**. Residents of **Silos** enjoy community amenities including a **resort-style pool, park, playground, and sports courts**, enhancing the lifestyle this neighborhood is known for. A rare opportunity to own a **move-in ready home in one of Southwest San Antonio's growing communities**-schedule your private showing today.

Key facts

  • Move-in ready home
  • Resort-style pool
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTPRIVATE BACKYARD RETREATRESORT-STYLE POOLMOVE-IN READY HOME

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/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (16.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (29.4% below list).
  • Recommended offer: $169k (29.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% 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: schools C-, crime F.
  • Medina Valley ISD (rural): math 48% / reading 53% proficiency, ranked #148 of 826 in TX (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-1.7%/yr); 558 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 8,308 units permitted in Bexar County in 2024 (2,506 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $-4 appreciation (-0.0% local appreciation)).
  • 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 100 days — a 9% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,466 (29.4% 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 100 days. Have you received any prior offers? Is the seller open to a 29% 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. 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. 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?
  8. 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.
  9. 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.
  10. 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
5.15%
Cash-on-cash
-4.09%
DSCR
0.82
GRM
11.8

CMA / ARV

ARV (median comp)
$228,601
List price
$239,999
Delta
4.99%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7227 Plow Run 0.63mi 3/2.0 1,462 (+1%) 3mo $160,440 $110 67
13930 Silos Mdws 0.19mi 4/2.0 (+1) 1,620 (+12%) 1mo $217,120 $134 66
13419 Homestead 0.17mi 4/2.0 (+1) 1,616 (+11%) 4mo $289,900 $179 65
13947 Bull 0.38mi 3/2.0 1,276 (-12%) 2mo $189,900 $149 60
14076 Wool 0.38mi 4/2.0 (+1) 1,616 (+11%) 2mo $209,900 $130 56
13911 Wool Park 0.36mi 4/2.0 (+1) 1,627 (+12%) 2mo $215,000 $132 56
14014 Piglet Trl 0.41mi 4/2.0 (+1) 1,627 (+12%) 2mo $210,000 $129 54
13954 Bull Cv 0.42mi 4/2.0 (+1) 1,616 (+11%) 4mo $193,200 $120 53
7258 Plow Run 0.68mi 3/2.0 1,300 (-10%) 3mo $245,000 $188 48
6266 Desert Aloe 0.65mi 3/2.0 1,642 (+13%) 0mo $324,990 $198 47
6419 Tempo Switch 0.62mi 3/2.5 1,631 (+12%) 2mo $244,900 $150 47
7215 Plow Run 0.61mi 4/2.0 (+1) 1,616 (+11%) 4mo $235,000 $145 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.60×
Total profit
$-26,627
Equity at exit
$69,667
10-year hold
IRR
-4.4%
Equity multiple
0.56×
Total profit
$-29,825
Equity at exit
$83,725

Cash invested: $67,200 (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 78252

Home prices YoY
-0.0%
Rents YoY
-1.7%
Active inventory
558
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,695 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$151 /mo · $1,815/yr
Insurance
$100
HOA
$58
Vacancy / Maint / Mgmt
$356
Net cashflow
$-229

Break-even live

Break-even rent $1,985
Max offer price $199,534
Occupancy floor

Sensitivity live

Price -10% $-93 -5% $-161 +0% $-229 +5% $-297 +10% $-365
Rent -10% $-363 -5% $-296 +0% $-229 +5% $-162 +10% $-95
Rate -1.0pp $-108 -0.5pp $-168 base $-229 +0.5pp $-291 +1.0pp $-355

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
$60,000
Closing costs
$7,200
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
6511 Arid Way San Antonio, TX 4.0 2.5 1687 $1,700 $1.01 13d 1 0.10mi
6603 Arid Way San Antonio, TX 3.0 2.0 1440 $1,506 $1.05 44d 1 0.11mi
6524 Arid Way San Antonio, TX 4.0 2.0 1657 $1,556 $0.94 24d 1 0.13mi
6512 Arid Way San Antonio, TX 4.0 2.0 1687 $1,671 $0.99 24d 1 0.14mi
6515 Scarecrow Way San Antonio, TX 4.0 2.0 1627 $1,565 $0.96 24d 1 0.16mi
6638 Arid Way San Antonio, TX 4.0 2.0 1627 $1,479 $0.91 5d 1 0.17mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1276 $1,285 $1.01 18d 1 0.18mi
6432 Pickaxe Way San Antonio, TX 3.0 2.0 1266 $1,351 $1.07 24d 1 0.18mi
13930 Silos Mdws San Antonio, TX 4.0 2.0 1616 $1,650 $1.02 13d 1 0.19mi
13727 Barn Door San Antonio, TX 3.0 2.0 1474 $1,800 $1.22 24d 1 0.23mi
6683 Arid Way San Antonio, TX 3.0 2.0 1440 $1,500 $1.04 24d 1 0.24mi
6728 Beehive Dr San Antonio, TX 3.0 2.0 1675 $1,596 $0.95 13d 1 0.25mi
6738 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,585 $1.09 44d 1 0.29mi
6734 Hatchery Way San Antonio, TX 3.0 2.0 1675 $1,741 $1.04 44d 1 0.29mi
6741 Hatchery Way San Antonio, TX 3.0 2.0 1675 $1,811 $1.08 44d 1 0.30mi
6711 Hatchery Way San Antonio, TX 3.0 2.0 1459 $1,606 $1.10 13d 1 0.31mi
13922 Wool Park San Antonio, TX 3.0 2.0 1416 $1,450 $1.02 24d 1 0.39mi
6522 Vivaldi Isle San Antonio, TX 3.0 2.0 1325 $1,500 $1.13 44d 1 0.43mi
6304 Masterson Rd Unit 3294 San Antonio, TX 3.0 2.0 1463 $2,209 $1.51 4d 1 0.52mi
6304 Masterson Rd Unit 2294 San Antonio, TX 2.0 2.0 1158 $1,897 $1.64 4d 1 0.52mi
7214 Cultivator Way San Antonio, TX 3.0 2.0 1125 $1,395 $1.24 44d 1 0.58mi
6835 Capriccio Spirit San Antonio, TX 3.0 2.5 1512 $1,700 $1.12 22d 1 0.59mi
6614 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,500 $1.26 4d 1 0.60mi
6614 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,500 $1.26 44d 1 0.60mi
7226 Cultivator Way San Antonio, TX 3.0 2.0 1300 $1,497 $1.15 24d 1 0.60mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 22d 1 0.65mi
7218 Ox Pl San Antonio, TX 4.0 2.0 1492 $1,495 $1.00 3d 1 0.65mi
6548 Dynamic Sound San Antonio, TX 3.0 2.0 1323 $1,495 $1.13 24d 1 0.65mi
6519 Dynamic Sound San Antonio, TX 3.0 2.0 1156 $1,700 $1.47 24d 1 0.65mi
7218 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,575 $1.06 22d 1 0.66mi
7216 Pasture Run San Antonio, TX 4.0 2.0 1647 $1,525 $0.93 5d 1 0.66mi
6528 Dynamic Sound San Antonio, TX 3.0 2.0 1192 $1,475 $1.24 15d 1 0.67mi
7410 Silos Rdg San Antonio, TX 3.0 2.0 1026 $1,195 $1.16 24d 1 0.68mi
7231 Duck Pond San Antonio, TX 4.0 2.0 1492 $1,750 $1.17 5d 1 0.69mi
7427 Silos Trl San Antonio, TX 3.0 2.0 1082 $1,500 $1.39 44d 1 0.71mi
7247 Ox Pl San Antonio, TX 3.0 2.0 1300 $1,800 $1.38 5d 1 0.71mi
7411 Donkey Vly San Antonio, TX 3.0 2.0 1125 $1,700 $1.51 44d 1 0.71mi
13802 Ostrich Run San Antonio, TX 3.0 2.0 1300 $1,600 $1.23 18d 1 0.71mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,475 $1.13 24d 1 0.71mi
7258 Plow Run San Antonio, TX 3.0 2.0 1300 $1,575 $1.21 44d 1 0.71mi

HOA detail

Monthly dues
$58 · $696/yr
Likely covers
pool

Listing history 19 events

  1. 2026-06-21
    days on market $239,999 Active 100 DOM
  2. 2026-06-18
    days on market $239,999 Active 97 DOM
  3. 2026-06-17
    days on market $239,999 Active 96 DOM
  4. 2026-06-16
    days on market $239,999 Active 95 DOM
  5. 2026-06-15
    days on market $239,999 Active 94 DOM
  6. 2026-06-13
    days on market $239,999 Active 92 DOM
  7. 2026-06-09
    days on market $239,999 Active 88 DOM
  8. 2026-06-08
    days on market $239,999 Active 87 DOM
  9. 2026-06-07
    days on market $239,999 Active 86 DOM
  10. 2026-06-04
    days on market $239,999 Active 83 DOM
  11. 2026-06-03
    days on market $239,999 Active 82 DOM
  12. 2026-06-02
    days on market $239,999 Active 81 DOM
  13. 2026-06-02
    days on market $239,999 Active 80 DOM
  14. 2026-05-31
    days on market $239,999 Active 79 DOM
  15. 2026-03-13
    listed $239,999 New 1075-char remark
    Show marketing remark (1075 chars)

    Experience refined living in the sought-after **Silos community of San Antonio**. This beautifully maintained residence offers an inviting **open-concept layout filled with natural light**, creating an elegant yet comfortable space ideal for both everyday living and entertaining. The thoughtfully designed floor plan seamlessly connects the living, dining, and kitchen areas, while well-appointed bedrooms provide comfort and flexibility for family, guests, or a home office. Step outside to a private backyard retreat perfect for relaxing evenings or weekend gatherings. Located just minutes from major highways, shopping, dining, and everyday conveniences, this home delivers the perfect balance of **modern comfort, style, and accessibility**. Residents of **Silos** enjoy community amenities including a **resort-style pool, park, playground, and sports courts**, enhancing the lifestyle this neighborhood is known for. A rare opportunity to own a **move-in ready home in one of Southwest San Antonio's growing communities**-schedule your private showing today.

  16. 2020-03-30
    soldstatus Sold 419-char remark
    Show marketing remark (419 chars)

    The Durbin from our Cottage Collection features an open concept living space with 3 bedrooms and 2 baths. The gorgeous kitchen overlooks the dining room and comes equipped with beautiful granite countertops. The master suite is nestled in the corner of the home and boasts a spacious master bath and massive walk-in closet. A two-car garage completes this charming 1,440 sq. ft. home. Estimated availability April 2020!

  17. 2019-12-18
    status Pending 419-char remark
    Show marketing remark (419 chars)

    The Durbin from our Cottage Collection features an open concept living space with 3 bedrooms and 2 baths. The gorgeous kitchen overlooks the dining room and comes equipped with beautiful granite countertops. The master suite is nestled in the corner of the home and boasts a spacious master bath and massive walk-in closet. A two-car garage completes this charming 1,440 sq. ft. home. Estimated availability April 2020!

  18. 2019-12-16
    price $194,999 419-char remark
    Show marketing remark (419 chars)

    The Durbin from our Cottage Collection features an open concept living space with 3 bedrooms and 2 baths. The gorgeous kitchen overlooks the dining room and comes equipped with beautiful granite countertops. The master suite is nestled in the corner of the home and boasts a spacious master bath and massive walk-in closet. A two-car garage completes this charming 1,440 sq. ft. home. Estimated availability April 2020!

  19. 2019-12-13
    listed $190,999 New 419-char remark
    Show marketing remark (419 chars)

    The Durbin from our Cottage Collection features an open concept living space with 3 bedrooms and 2 baths. The gorgeous kitchen overlooks the dining room and comes equipped with beautiful granite countertops. The master suite is nestled in the corner of the home and boasts a spacious master bath and massive walk-in closet. A two-car garage completes this charming 1,440 sq. ft. home. Estimated availability April 2020!

ⓘ 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
$1,815 · $151/mo
Projected year-2 tax
$4,392 · $366/mo
Expected delta
+$2,577/yr (+$215/mo · 142.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°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
$20,336
− Mortgage interest
−$13,444
− Property taxes
−$1,815
− Insurance
−$1,200
− Repairs & maintenance
−$1,627
− Management
−$1,627
− HOA
−$696
− Depreciation
−$6,982
Taxable loss
−$7,054
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,693
After-tax cash flow
$-1,056/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
Medina Valley ISD
NCES district ID
4830060
Math proficiency
48% ▼ -9.00%
Reading proficiency
53% ▼ -2.00%
Median HH income
$60,596
Composite
44.2/100
National rank
#2851
State rank
#148 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)
21,790
Household income
$85,518
Rent vs Own
14.0% rent · 86.0% own
Severe rent burden
152.0

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 (68%)
Race & ethnicity
Hispanic / Latino 68% Two or more races 29% White 17% Black 8% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 61% Puerto Rican 1%
Common ancestry
Hispanic 2% Lithuanian 1% German 1%
Foreign-born
12% · Canada, South Korea
Languages at home
58% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 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
▬ -0.00%
Current HPI
183.6413
Rent YoY
▼ -1.67%
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

+25.7% since first listed
5 events — show timeline
  • 2026-03-13 Listed $239,999 LERA
  • 2020-03-30 Sold (MLS) LERA
  • 2019-12-18 Pending LERA
  • 2019-12-16 Price Changed $194,999 LERA
  • 2019-12-13 Listed $190,999 LERA

Property tax history

-2.1%/yr

Latest (2025): $1,815 · -60.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…