407 InvitationalSan AntonioTX78227
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 407 Invitational, San Antonio, TX, 78227 in San Antonio speaks for itself: 11.71% gross on a $274,900 price, generating $2,682/mo in rent and $621/mo in net income after the $1,236/mo debt service. DSCR 2.17, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,453 stacks alongside $75,950 in projected five-year appreciation and $2,532/yr in principal reduction. Projected total cumulative return: $145,806.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 5.8% |
| Monthly Cash Flow | $621 | $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 | $2,682 |
| Total Monthly Debt Service | $1,952 |
| DSCR Ratio | 1.37x |
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 2003
6,743 sqft lot
$N/A/sqft
$90 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78227, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,810 (100%) |
| Owner Occupied HU | 8,471 (53.6%) |
| Renter Occupied HU | 6,127 (38.8%) |
| Vacant Housing Units | 1,212 ( 7.7%) |
| Median Home Value | $163,057 |
| Average Home Value | $210,526 |
Housing Distribution
Address Breakdown
Residential
16,248
Single Family
11,364
Multi-Family
4,884
Businesses
893
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 2003
6,743 sqft lot
$N/A/sqft
$90 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78227, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,810 (100%) |
| Owner Occupied HU | 8,471 (53.6%) |
| Renter Occupied HU | 6,127 (38.8%) |
| Vacant Housing Units | 1,212 ( 7.7%) |
| Median Home Value | $163,057 |
| Average Home Value | $210,526 |
Housing Distribution
Address Breakdown
Residential
16,248
Single Family
11,364
Multi-Family
4,884
Businesses
893
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rose Clark • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1855077
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.