2906 Bee CaveSan AntonioTX78231
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 2906 Bee Cave, San Antonio, TX, 78231 in San Antonio at $549,000 earns $4,012/mo in rent and nets $108/mo after the $2,469/mo payment, a 8.77% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $151,679 over five years. Ziffy Mortgage underwrites this on a 1.62 DSCR without U.S. credit history. With $5,056/yr in principal paydown, total projected return reaches $217,345.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.8% |
| Monthly Cash Flow | $108 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,012 |
| Total Monthly Debt Service | $3,686 |
| 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 1980
0.27 Acres lot
$N/A/sqft
No 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 1980
0.27 Acres lot
$N/A/sqft
No 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
Listed by: Peter Stensgaard • MCL Realty
Mls Name: LERA MLS
Mls ID: #1910637