35 royal watersSan AntonioTX78248
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 35 royal waters, San Antonio, TX, 78248 in San Antonio deserves attention. This $850,000 property earns $9,625/mo in rent, a 13.59% gross yield, and nets $3,356/mo after the $3,822/mo payment. DSCR 2.52 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $234,839 compounds alongside $7,829/yr in yearly equity build, for a total cumulative return of $542,686.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.6% | 5.8% |
| Monthly Cash Flow | $3,356 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $9,625 |
| Total Monthly Debt Service | $5,931 |
| DSCR Ratio | 1.62x |
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 2001
0.62 Acres lot
$N/A/sqft
$1,347 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78248, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,278 (100%) |
| Owner Occupied HU | 4,281 (68.2%) |
| Renter Occupied HU | 1,618 (25.8%) |
| Vacant Housing Units | 379 ( 6.0%) |
| Median Home Value | $456,118 |
| Average Home Value | $496,643 |
Housing Distribution
Address Breakdown
Residential
5,831
Single Family
4,798
Multi-Family
1,033
Businesses
255
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 2001
0.62 Acres lot
$N/A/sqft
$1,347 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78248, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,278 (100%) |
| Owner Occupied HU | 4,281 (68.2%) |
| Renter Occupied HU | 1,618 (25.8%) |
| Vacant Housing Units | 379 ( 6.0%) |
| Median Home Value | $456,118 |
| Average Home Value | $496,643 |
Housing Distribution
Address Breakdown
Residential
5,831
Single Family
4,798
Multi-Family
1,033
Businesses
255
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices