1234 KAYTON AVESan AntonioTX78210
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1234 KAYTON AVE, San Antonio, TX, 78210 in San Antonio. Priced at $219,700, it generates $2,244/mo in gross rent and $605/mo in net monthly cash flow, a 12.26% yield that comfortably supports the 2.27 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,257. Five-year appreciation: $60,699. Equity from principal paydown: $2,023/yr. Total projected cumulative return: $123,492.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 5.8% |
| Monthly Cash Flow | $605 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,244 |
| Total Monthly Debt Service | $1,552 |
| DSCR Ratio | 1.45x |
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 1929
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78210, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,453 (100%) |
| Owner Occupied HU | 7,244 (46.9%) |
| Renter Occupied HU | 5,946 (38.5%) |
| Vacant Housing Units | 2,263 (14.6%) |
| Median Home Value | $217,222 |
| Average Home Value | $262,117 |
Housing Distribution
Address Breakdown
Residential
14,301
Single Family
11,976
Multi-Family
2,325
Businesses
842
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 1929
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78210, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,453 (100%) |
| Owner Occupied HU | 7,244 (46.9%) |
| Renter Occupied HU | 5,946 (38.5%) |
| Vacant Housing Units | 2,263 (14.6%) |
| Median Home Value | $217,222 |
| Average Home Value | $262,117 |
Housing Distribution
Address Breakdown
Residential
14,301
Single Family
11,976
Multi-Family
2,325
Businesses
842
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices