3114 Lake TahoeSan AntonioTX78222
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 9.19% yield at 3114 Lake Tahoe, San Antonio, TX, 78222 in San Antonio is solid, but the $1,034/mo payment compresses net cash flow to $74/mo at $229,900. 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 $63,517 by year five, and $2,117/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.70) without U.S. income documentation. Total projected return: $93,109.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.8% |
| Monthly Cash Flow | $74 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,761 |
| Total Monthly Debt Service | $1,596 |
| 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 2020
4,835 sqft lot
$N/A/sqft
$225 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78222, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,456 (100%) |
| Owner Occupied HU | 6,594 (69.7%) |
| Renter Occupied HU | 2,278 (24.1%) |
| Vacant Housing Units | 584 ( 6.2%) |
| Median Home Value | $240,405 |
| Average Home Value | $264,732 |
Housing Distribution
Address Breakdown
Residential
10,045
Single Family
8,655
Multi-Family
1,390
Businesses
388
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 2020
4,835 sqft lot
$N/A/sqft
$225 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78222, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,456 (100%) |
| Owner Occupied HU | 6,594 (69.7%) |
| Renter Occupied HU | 2,278 (24.1%) |
| Vacant Housing Units | 584 ( 6.2%) |
| Median Home Value | $240,405 |
| Average Home Value | $264,732 |
Housing Distribution
Address Breakdown
Residential
10,045
Single Family
8,655
Multi-Family
1,390
Businesses
388
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa Zepeda • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1863658
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.