515 FrostSan AntonioTX78201
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow515 Frost, San Antonio, TX, 78201 in San Antonio earns its strong cash-flow label: 11.13% yield, $2,774/mo rent, $648/mo net income, DSCR 2.06. The $299,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $82,608 by year five. Combined with $2,754/yr in principal paydown, total projected return reaches $156,336.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.8% |
| Monthly Cash Flow | $648 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,774 |
| Total Monthly Debt Service | $2,007 |
| DSCR Ratio | 1.38x |
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 1939
8,189 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78201, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,400 (100%) |
| Owner Occupied HU | 8,115 (46.6%) |
| Renter Occupied HU | 7,654 (44.0%) |
| Vacant Housing Units | 1,631 ( 9.4%) |
| Median Home Value | $244,709 |
| Average Home Value | $307,310 |
Housing Distribution
Address Breakdown
Residential
16,888
Single Family
12,692
Multi-Family
4,196
Businesses
1,679
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 1939
8,189 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78201, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,400 (100%) |
| Owner Occupied HU | 8,115 (46.6%) |
| Renter Occupied HU | 7,654 (44.0%) |
| Vacant Housing Units | 1,631 ( 9.4%) |
| Median Home Value | $244,709 |
| Average Home Value | $307,310 |
Housing Distribution
Address Breakdown
Residential
16,888
Single Family
12,692
Multi-Family
4,196
Businesses
1,679
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William Tolan • Coldwell Banker D'Ann Harper
Mls Name: LERA MLS
Mls ID: #1925674