391 Dorie StSan AntonioTX78220
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid fundamentals define the investment case at 391 Dorie St, San Antonio, TX, 78220 in San Antonio: $1,390/mo in rent, $287/mo in net income, 10.76% gross yield, 1.99 DSCR, all at $155,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $42,824 in appreciation and $1,428/yr in principal paydown projects total cumulative return of $77,946.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.8% |
| Monthly Cash Flow | $287 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,390 |
| Total Monthly Debt Service | $1,041 |
| DSCR Ratio | 1.34x |
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 1964
137 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78220, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,962 (100%) |
| Owner Occupied HU | 4,110 (51.6%) |
| Renter Occupied HU | 2,951 (37.1%) |
| Vacant Housing Units | 901 (11.3%) |
| Median Home Value | $125,641 |
| Average Home Value | $180,695 |
Housing Distribution
Address Breakdown
Residential
8,180
Single Family
7,041
Multi-Family
1,139
Businesses
680
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 1964
137 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78220, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,962 (100%) |
| Owner Occupied HU | 4,110 (51.6%) |
| Renter Occupied HU | 2,951 (37.1%) |
| Vacant Housing Units | 901 (11.3%) |
| Median Home Value | $125,641 |
| Average Home Value | $180,695 |
Housing Distribution
Address Breakdown
Residential
8,180
Single Family
7,041
Multi-Family
1,139
Businesses
680
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A