1654 Rob RoySan AntonioTX78251
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.4% yield at 1654 Rob Roy, San Antonio, TX, 78251 in San Antonio is solid, but the $2,023/mo payment compresses net cash flow to $117/mo at $450,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $124,327 by year five, and $4,145/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.74) without U.S. income documentation. Total projected return: $180,912.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.8% |
| Monthly Cash Flow | $117 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,524 |
| Total Monthly Debt Service | $3,228 |
| DSCR Ratio | 1.09x |
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 1986
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78251, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,015 (100%) |
| Owner Occupied HU | 11,458 (47.7%) |
| Renter Occupied HU | 11,170 (46.5%) |
| Vacant Housing Units | 1,387 ( 5.8%) |
| Median Home Value | $279,072 |
| Average Home Value | $292,566 |
Housing Distribution
Address Breakdown
Residential
23,553
Single Family
13,716
Multi-Family
9,837
Businesses
1,236
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 1986
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78251, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,015 (100%) |
| Owner Occupied HU | 11,458 (47.7%) |
| Renter Occupied HU | 11,170 (46.5%) |
| Vacant Housing Units | 1,387 ( 5.8%) |
| Median Home Value | $279,072 |
| Average Home Value | $292,566 |
Housing Distribution
Address Breakdown
Residential
23,553
Single Family
13,716
Multi-Family
9,837
Businesses
1,236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Iris Gonzalez • Real Broker, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1879141
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.