131 Baywell DrSan AntonioTX78227
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 131 Baywell Dr, San Antonio, TX, 78227 in San Antonio is listed at $195,000 and delivers $1,886/mo in rent and $500/mo in net monthly cash flow. The 11.61% yield and 2.15 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $53,875 over five years, and $1,796/yr in principal reduction supplements cash return. Total projected cumulative return: $106,849.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 5.8% |
| Monthly Cash Flow | $500 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,886 |
| Total Monthly Debt Service | $1,309 |
| DSCR Ratio | 1.44x |
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 1959
8,842 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78227, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,810 (100%) |
| Owner Occupied HU | 8,471 (53.6%) |
| Renter Occupied HU | 6,127 (38.8%) |
| Vacant Housing Units | 1,212 ( 7.7%) |
| Median Home Value | $163,057 |
| Average Home Value | $210,526 |
Housing Distribution
Address Breakdown
Residential
16,248
Single Family
11,364
Multi-Family
4,884
Businesses
893
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 1959
8,842 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78227, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,810 (100%) |
| Owner Occupied HU | 8,471 (53.6%) |
| Renter Occupied HU | 6,127 (38.8%) |
| Vacant Housing Units | 1,212 ( 7.7%) |
| Median Home Value | $163,057 |
| Average Home Value | $210,526 |
Housing Distribution
Address Breakdown
Residential
16,248
Single Family
11,364
Multi-Family
4,884
Businesses
893
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Guerrero • REsource Realty
Mls Name: LERA MLS
Mls ID: #1934097