13522 HARVEST BNDSan AntonioTX78217
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew San Antonio rentals match the income profile of 13522 HARVEST BND, San Antonio, TX, 78217. Listed at $184,900, gross rent is $3,168/mo and net cash flow is $1,853/mo, a 20.56% yield well above national averages. DSCR 3.81 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $51,084 by year five with $1,703/yr in annual principal reduction, projecting $190,172 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.6% | 5.8% |
| Monthly Cash Flow | $1,853 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,168 |
| Total Monthly Debt Service | $1,241 |
| DSCR Ratio | 2.55x |
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 1981
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78217, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,809 (100%) |
| Owner Occupied HU | 6,314 (42.6%) |
| Renter Occupied HU | 7,413 (50.1%) |
| Vacant Housing Units | 1,082 ( 7.3%) |
| Median Home Value | $249,208 |
| Average Home Value | $264,619 |
Housing Distribution
Address Breakdown
Residential
15,927
Single Family
8,022
Multi-Family
7,905
Businesses
2,879
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 1981
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78217, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,809 (100%) |
| Owner Occupied HU | 6,314 (42.6%) |
| Renter Occupied HU | 7,413 (50.1%) |
| Vacant Housing Units | 1,082 ( 7.3%) |
| Median Home Value | $249,208 |
| Average Home Value | $264,619 |
Housing Distribution
Address Breakdown
Residential
15,927
Single Family
8,022
Multi-Family
7,905
Businesses
2,879
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices