22 WORTHSHAM DRSan AntonioTX78257
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 22 WORTHSHAM DR, San Antonio, TX, 78257 in San Antonio. Priced at $749,000, it generates $9,916/mo in gross rent and $3,294/mo in net monthly cash flow, a 15.89% yield that comfortably supports the 2.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $39,525. Five-year appreciation: $206,935. Equity from principal paydown: $6,898/yr. Total projected cumulative return: $504,660.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.9% | 5.8% |
| Monthly Cash Flow | $3,294 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,916 |
| Total Monthly Debt Service | $6,324 |
| DSCR Ratio | 1.57x |
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 2000
7,623 sqft lot
$N/A/sqft
$295 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78257, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,814 (100%) |
| Owner Occupied HU | 2,131 (27.3%) |
| Renter Occupied HU | 4,224 (54.1%) |
| Vacant Housing Units | 1,459 (18.7%) |
| Median Home Value | $609,169 |
| Average Home Value | $660,359 |
Housing Distribution
Address Breakdown
Residential
6,905
Single Family
2,574
Multi-Family
4,331
Businesses
591
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 2000
7,623 sqft lot
$N/A/sqft
$295 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78257, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,814 (100%) |
| Owner Occupied HU | 2,131 (27.3%) |
| Renter Occupied HU | 4,224 (54.1%) |
| Vacant Housing Units | 1,459 (18.7%) |
| Median Home Value | $609,169 |
| Average Home Value | $660,359 |
Housing Distribution
Address Breakdown
Residential
6,905
Single Family
2,574
Multi-Family
4,331
Businesses
591
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices