122 CroesusSan AntonioTX78213
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 122 Croesus, San Antonio, TX, 78213 in San Antonio at $125,000 earns $943/mo in rent and nets $54/mo after the $562/mo payment, a 9.05% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $34,535 over five years. Ziffy Mortgage underwrites this on a 1.68 DSCR without U.S. credit history. With $1,151/yr in principal paydown, total projected return reaches $51,391.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.8% |
| Monthly Cash Flow | $54 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $943 |
| Total Monthly Debt Service | $839 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1961
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78213, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,468 (100%) |
| Owner Occupied HU | 7,841 (44.9%) |
| Renter Occupied HU | 7,808 (44.7%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $258,226 |
| Average Home Value | $322,878 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
10,613
Multi-Family
6,908
Businesses
999
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1961
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78213, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,468 (100%) |
| Owner Occupied HU | 7,841 (44.9%) |
| Renter Occupied HU | 7,808 (44.7%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $258,226 |
| Average Home Value | $322,878 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
10,613
Multi-Family
6,908
Businesses
999
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen Biegger • Jack Biegger, REALTORS
Mls Name: LERA MLS
Mls ID: #1914956