610 E Market UNIT 2811San AntonioTX78205
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 610 E Market UNIT 2811, San Antonio, TX, 78205 in San Antonio is the 1.58 coverage ratio: rent of $4,117/mo versus a $2,604/mo debt payment on a $579,000 property. Rental yield 8.53%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $159,967 by year five, with $5,333/yr in equity from paydown. Total projected cumulative return: $221,832.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.8% |
| Monthly Cash Flow | $(1,090) | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,117 |
| Total Monthly Debt Service | $3,887 |
| DSCR Ratio | 1.06x |
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.
Condo
Built in 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78205, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 125 ( 8.0%) |
| Renter Occupied HU | 1,074 (68.8%) |
| Vacant Housing Units | 361 (23.1%) |
| Median Home Value | $588,483 |
| Average Home Value | $581,200 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
35
Multi-Family
1,526
Businesses
1,271
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 2007
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78205, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,560 (100%) |
| Owner Occupied HU | 125 ( 8.0%) |
| Renter Occupied HU | 1,074 (68.8%) |
| Vacant Housing Units | 361 (23.1%) |
| Median Home Value | $588,483 |
| Average Home Value | $581,200 |
Housing Distribution
Address Breakdown
Residential
1,561
Single Family
35
Multi-Family
1,526
Businesses
1,271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Ellis • Phyllis Browning Company
Mls Name: LERA MLS
Mls ID: #1929567