1413 CrockettSan AntonioTX78202
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $125,000, 1413 Crockett, San Antonio, TX, 78202 in San Antonio generates $1,003/mo in rent (9.63% yield) but nets only $114/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.78) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $34,535. Total projected return: $55,243.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 5.8% |
| Monthly Cash Flow | $114 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,003 |
| Total Monthly Debt Service | $839 |
| DSCR Ratio | 1.20x |
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 1915
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78202, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,224 (100%) |
| Owner Occupied HU | 1,972 (37.7%) |
| Renter Occupied HU | 2,353 (45.0%) |
| Vacant Housing Units | 899 (17.2%) |
| Median Home Value | $272,549 |
| Average Home Value | $291,767 |
Housing Distribution
Address Breakdown
Residential
4,615
Single Family
4,044
Multi-Family
571
Businesses
291
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 1915
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78202, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,224 (100%) |
| Owner Occupied HU | 1,972 (37.7%) |
| Renter Occupied HU | 2,353 (45.0%) |
| Vacant Housing Units | 899 (17.2%) |
| Median Home Value | $272,549 |
| Average Home Value | $291,767 |
Housing Distribution
Address Breakdown
Residential
4,615
Single Family
4,044
Multi-Family
571
Businesses
291
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Rocha • BHHS Don Johnson Realtors - SA
Mls Name: LERA MLS
Mls ID: #1922286