3538 GRACIESan AntonioTX78211
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3538 GRACIE, San Antonio, TX, 78211 in San Antonio at $172,000 earns $1,340/mo in rent and nets $117/mo after the $773/mo payment, a 9.35% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $47,520 over five years. Ziffy Mortgage underwrites this on a 1.73 DSCR without U.S. credit history. With $1,584/yr in principal paydown, total projected return reaches $73,472.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.8% |
| Monthly Cash Flow | $117 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,340 |
| Total Monthly Debt Service | $1,155 |
| DSCR Ratio | 1.16x |
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 1955
6,403 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78211, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,322 (100%) |
| Owner Occupied HU | 6,180 (59.9%) |
| Renter Occupied HU | 3,252 (31.5%) |
| Vacant Housing Units | 890 ( 8.6%) |
| Median Home Value | $118,388 |
| Average Home Value | $210,150 |
Housing Distribution
Address Breakdown
Residential
9,669
Single Family
8,895
Multi-Family
774
Businesses
813
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 1955
6,403 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78211, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,322 (100%) |
| Owner Occupied HU | 6,180 (59.9%) |
| Renter Occupied HU | 3,252 (31.5%) |
| Vacant Housing Units | 890 ( 8.6%) |
| Median Home Value | $118,388 |
| Average Home Value | $210,150 |
Housing Distribution
Address Breakdown
Residential
9,669
Single Family
8,895
Multi-Family
774
Businesses
813
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Javier Cassiano • Vortex Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1833692
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.