13051 chimney oakSan AntonioTX78249
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 13051 chimney oak, San Antonio, TX, 78249 in San Antonio. Priced at $259,000, it generates $3,061/mo in gross rent and $1,048/mo in net monthly cash flow, a 14.18% yield that comfortably supports the 2.63 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $12,574. Five-year appreciation: $71,557. Equity from principal paydown: $2,385/yr. Total projected cumulative return: $167,429.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.2% | 5.8% |
| Monthly Cash Flow | $1,048 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,061 |
| Total Monthly Debt Service | $1,910 |
| DSCR Ratio | 1.60x |
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 1991
5,837 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78249, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,473 (100%) |
| Owner Occupied HU | 11,803 (44.6%) |
| Renter Occupied HU | 12,023 (45.4%) |
| Vacant Housing Units | 2,647 ( 10.0%) |
| Median Home Value | $313,702 |
| Average Home Value | $337,529 |
Housing Distribution
Address Breakdown
Residential
25,175
Single Family
15,477
Multi-Family
9,698
Businesses
1,289
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 1991
5,837 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78249, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,473 (100%) |
| Owner Occupied HU | 11,803 (44.6%) |
| Renter Occupied HU | 12,023 (45.4%) |
| Vacant Housing Units | 2,647 ( 10.0%) |
| Median Home Value | $313,702 |
| Average Home Value | $337,529 |
Housing Distribution
Address Breakdown
Residential
25,175
Single Family
15,477
Multi-Family
9,698
Businesses
1,289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices