1318 WillowSan AntonioTX78208
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 1318 Willow, San Antonio, TX, 78208 in San Antonio is a conservative rental investment at $1,050,000. Rental yield 6.96%. A 1.29 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $290,096; $9,671/yr in principal paydown supplements. Total projected return: $313,545.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 5.8% |
| Monthly Cash Flow | $(1,380) | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,086 |
| Total Monthly Debt Service | $7,049 |
| DSCR Ratio | 0.86x |
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.
Multi Family
Built in 1935
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78208, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,332 (100%) |
| Owner Occupied HU | 543 (23.3%) |
| Renter Occupied HU | 1,258 (53.9%) |
| Vacant Housing Units | 531 (22.8%) |
| Median Home Value | $213,235 |
| Average Home Value | $308,978 |
Housing Distribution
Address Breakdown
Residential
1,875
Single Family
1,357
Multi-Family
518
Businesses
158
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
Multi Family
Built in 1935
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78208, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,332 (100%) |
| Owner Occupied HU | 543 (23.3%) |
| Renter Occupied HU | 1,258 (53.9%) |
| Vacant Housing Units | 531 (22.8%) |
| Median Home Value | $213,235 |
| Average Home Value | $308,978 |
Housing Distribution
Address Breakdown
Residential
1,875
Single Family
1,357
Multi-Family
518
Businesses
158
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Uri Uriah • Uriah Real Estate Organization
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1897620
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.