418 CLAY ST UNIT 301San AntonioTX78204
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 418 CLAY ST UNIT 301, San Antonio, TX, 78204 in San Antonio at $436,000, 5.31% gross yield, is a market-growth asset. Rental yield 5.31%. The $1,930/mo rent partially funds the $1,961/mo debt service; the core return is the 5%/yr price growth projected to add $120,459 over five years. Ziffy Mortgage's DSCR mortgage (0.98) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $86,531.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.3% | 5.8% |
| Monthly Cash Flow | $(1,258) | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,930 |
| Total Monthly Debt Service | $3,014 |
| DSCR Ratio | 0.64x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 2006
N/A lot
$N/A/sqft
$750 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78204, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,639 (100%) |
| Owner Occupied HU | 2,441 (36.8%) |
| Renter Occupied HU | 3,185 (48.0%) |
| Vacant Housing Units | 1,013 (15.3%) |
| Median Home Value | $215,315 |
| Average Home Value | $282,599 |
Housing Distribution
Address Breakdown
Residential
6,248
Single Family
3,783
Multi-Family
2,465
Businesses
417
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
Condo
Built in 2006
N/A lot
$N/A/sqft
$750 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78204, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,639 (100%) |
| Owner Occupied HU | 2,441 (36.8%) |
| Renter Occupied HU | 3,185 (48.0%) |
| Vacant Housing Units | 1,013 (15.3%) |
| Median Home Value | $215,315 |
| Average Home Value | $282,599 |
Housing Distribution
Address Breakdown
Residential
6,248
Single Family
3,783
Multi-Family
2,465
Businesses
417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debbie Maltz • Kuper Sotheby's Int'l Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1829476
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.