164 BEDINGFELDShavano ParkTX78231
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 164 BEDINGFELD, Shavano Park, TX, 78231 in Shavano Park. At $699,000 it earns $5,652/mo in rent and distributes $542/mo to the owner after the $3,143/mo payment, a consistent 9.7% yield. DSCR 1.80 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $193,121 in value; $6,438/yr in principal paydown compounds ownership stake. Total projected return: $303,381.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.2% |
| Monthly Cash Flow | $542 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,652 |
| Total Monthly Debt Service | $4,832 |
| DSCR Ratio | 1.17x |
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 2018
7,143 sqft lot
$N/A/sqft
$417 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78231, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,647 (100%) |
| Owner Occupied HU | 2,849 (61.3%) |
| Renter Occupied HU | 1,529 (32.9%) |
| Vacant Housing Units | 269 ( 5.8%) |
| Median Home Value | $411,710 |
| Average Home Value | $520,300 |
Housing Distribution
Address Breakdown
Residential
3,964
Single Family
2,979
Multi-Family
985
Businesses
343
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 2018
7,143 sqft lot
$N/A/sqft
$417 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78231, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,647 (100%) |
| Owner Occupied HU | 2,849 (61.3%) |
| Renter Occupied HU | 1,529 (32.9%) |
| Vacant Housing Units | 269 ( 5.8%) |
| Median Home Value | $411,710 |
| Average Home Value | $520,300 |
Housing Distribution
Address Breakdown
Residential
3,964
Single Family
2,979
Multi-Family
985
Businesses
343
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices