450 PILGRIM DRSan AntonioTX78213
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 450 PILGRIM DR, San Antonio, TX, 78213 in San Antonio deserves attention. This $295,000 property earns $3,462/mo in rent, a 14.08% gross yield, and nets $1,288/mo after the $1,327/mo payment. DSCR 2.61 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $81,503 compounds alongside $2,717/yr in yearly equity build, for a total cumulative return of $196,290.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.1% | 5.8% |
| Monthly Cash Flow | $1,288 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,462 |
| Total Monthly Debt Service | $2,056 |
| DSCR Ratio | 1.68x |
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 1953
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78213, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,468 (100%) |
| Owner Occupied HU | 7,841 (44.9%) |
| Renter Occupied HU | 7,808 (44.7%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $258,226 |
| Average Home Value | $322,878 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
10,613
Multi-Family
6,908
Businesses
999
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 1953
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78213, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,468 (100%) |
| Owner Occupied HU | 7,841 (44.9%) |
| Renter Occupied HU | 7,808 (44.7%) |
| Vacant Housing Units | 1,819 (10.4%) |
| Median Home Value | $258,226 |
| Average Home Value | $322,878 |
Housing Distribution
Address Breakdown
Residential
17,521
Single Family
10,613
Multi-Family
6,908
Businesses
999
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices