Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in San Antonio at 1102 DAWSON ST, San Antonio, TX, 78202 offers $3,982/mo rent that, after a $2,227/mo payment, leaves $746/mo cash flow. Total monthly income is $3,982/mo, and annual cash flow is $8,957/yr on $150,833 cash. Return on cash invested measures 25.85% in year one, and rental yield stands at 10.5% at a $455,000 entry. Equity gained on principal adds $2,936/yr while 5% annual appreciation compounds into $125,708 by year five. Five-year ROI records 135.9% and total cumulative return in cash reaches $204,988. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,982/mo property income versus a $2,227/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1920
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78202, San Antonio, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,224 (100%) |
| Owner Occupied HU | 1,972 (37.7%) |
| Renter Occupied HU | 2,353 (45.0%) |
| Vacant Housing Units | 899 (17.2%) |
| Median Home Value | $272,549 |
| Average Home Value | $291,767 |
Residential
4,615
Single Family
4,044
Multi-Family
571
Businesses
291
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Price change | $455,000 |
| 2024-06-06 | Price change | $475,000 |
| 2024-05-10 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $549.09 | -28.07% | $117,663 | 10.00% |
| 2022-08-16 | $763.42 | -10.32% | $106,966 | 10.00% |
| 2021-08-16 | $851.29 | N/A | $97,242 | 10.00% |
Listed by: Alejandro Cruz • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1774128
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
