4865 Theralite TrailSan AntonioTX78253
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4865 Theralite Trail, San Antonio, TX, 78253 in San Antonio. Priced at $380,500, it generates $4,615/mo in gross rent and $1,844/mo in net monthly cash flow, a 14.56% yield that comfortably supports the 2.70 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $22,133. Five-year appreciation: $105,125. Equity from principal paydown: $3,504/yr. Total projected cumulative return: $264,794.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.6% | 5.8% |
| Monthly Cash Flow | $1,844 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,615 |
| Total Monthly Debt Service | $2,619 |
| DSCR Ratio | 1.76x |
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 2024
5,227 sqft lot
$N/A/sqft
$195 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78253, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,920 (100%) |
| Owner Occupied HU | 24,381 (76.4%) |
| Renter Occupied HU | 5,603 (17.6%) |
| Vacant Housing Units | 1,936 ( 6.1%) |
| Median Home Value | $369,806 |
| Average Home Value | $387,104 |
Housing Distribution
Address Breakdown
Residential
32,575
Single Family
27,445
Multi-Family
5,130
Businesses
550
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 2024
5,227 sqft lot
$N/A/sqft
$195 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78253, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31,920 (100%) |
| Owner Occupied HU | 24,381 (76.4%) |
| Renter Occupied HU | 5,603 (17.6%) |
| Vacant Housing Units | 1,936 ( 6.1%) |
| Median Home Value | $369,806 |
| Average Home Value | $387,104 |
Housing Distribution
Address Breakdown
Residential
32,575
Single Family
27,445
Multi-Family
5,130
Businesses
550
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices