3606 VersaillesSan AntonioTX78219
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 3606 Versailles, San Antonio, TX, 78219 in San Antonio. Priced at $205,000, it generates $1,992/mo in gross rent and $534/mo in net monthly cash flow, a 11.66% yield that comfortably supports the 2.16 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,411. Five-year appreciation: $56,638. Equity from principal paydown: $1,888/yr. Total projected cumulative return: $112,953.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 5.8% |
| Monthly Cash Flow | $534 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,992 |
| Total Monthly Debt Service | $1,376 |
| DSCR Ratio | 1.45x |
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 1966
8,842 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78219, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,874 (100%) |
| Owner Occupied HU | 3,756 (47.7%) |
| Renter Occupied HU | 3,419 (43.4%) |
| Vacant Housing Units | 699 ( 8.9%) |
| Median Home Value | $173,628 |
| Average Home Value | $229,823 |
Housing Distribution
Address Breakdown
Residential
6,261
Single Family
4,802
Multi-Family
1,459
Businesses
865
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 1966
8,842 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78219, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,874 (100%) |
| Owner Occupied HU | 3,756 (47.7%) |
| Renter Occupied HU | 3,419 (43.4%) |
| Vacant Housing Units | 699 ( 8.9%) |
| Median Home Value | $173,628 |
| Average Home Value | $229,823 |
Housing Distribution
Address Breakdown
Residential
6,261
Single Family
4,802
Multi-Family
1,459
Businesses
865
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marcelino Gutierrez • LPT Realty, LLC
Mls Name: LERA MLS
Mls ID: #1920946