1811 S Brazos StSan AntonioTX78207
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1811 S Brazos St, San Antonio, TX, 78207 in San Antonio at $100,000 earns $785/mo in rent and nets $34/mo after the $450/mo payment, a 9.42% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $27,628 over five years. Ziffy Mortgage underwrites this on a 1.74 DSCR without U.S. credit history. With $921/yr in principal paydown, total projected return reaches $40,685.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.8% |
| Monthly Cash Flow | $34 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $785 |
| Total Monthly Debt Service | $711 |
| DSCR Ratio | 1.10x |
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 1950
3,402 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78207, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,076 (100%) |
| Owner Occupied HU | 7,380 (40.8%) |
| Renter Occupied HU | 8,809 (48.7%) |
| Vacant Housing Units | 1,887 (10.4%) |
| Median Home Value | $103,488 |
| Average Home Value | $211,193 |
Housing Distribution
Address Breakdown
Residential
16,488
Single Family
13,802
Multi-Family
2,686
Businesses
1,458
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 1950
3,402 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78207, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,076 (100%) |
| Owner Occupied HU | 7,380 (40.8%) |
| Renter Occupied HU | 8,809 (48.7%) |
| Vacant Housing Units | 1,887 (10.4%) |
| Median Home Value | $103,488 |
| Average Home Value | $211,193 |
Housing Distribution
Address Breakdown
Residential
16,488
Single Family
13,802
Multi-Family
2,686
Businesses
1,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lea Chen • Walzel Properties - Corporate Office
Mls Name: HAR
Mls Provider:
Mls ID: #41764373
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.