123 LEXINGTON AVE UNIT 1502San AntonioTX78205
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 123 LEXINGTON AVE UNIT 1502, San Antonio, TX, 78205 in San Antonio is the 1.75 coverage ratio: rent of $3,922/mo versus a $2,244/mo debt payment on a $499,000 property. Rental yield 9.43%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $137,865 by year five, with $4,596/yr in equity from paydown. Total projected cumulative return: $89,951.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.8% |
| Monthly Cash Flow | $(1,715) | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,922 |
| Total Monthly Debt Service | $5,438 |
| DSCR Ratio | 0.72x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 2020
N/A lot
$N/A/sqft
$1,278 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78205, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 125 ( 8.0%) |
| Renter Occupied HU | 1,074 (68.8%) |
| Vacant Housing Units | 361 (23.1%) |
| Median Home Value | $588,483 |
| Average Home Value | $581,200 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
35
Multi-Family
1,526
Businesses
1,271
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
Condo
Built in 2020
N/A lot
$N/A/sqft
$1,278 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78205, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 125 ( 8.0%) |
| Renter Occupied HU | 1,074 (68.8%) |
| Vacant Housing Units | 361 (23.1%) |
| Median Home Value | $588,483 |
| Average Home Value | $581,200 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
35
Multi-Family
1,526
Businesses
1,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices