610 rosewoodSan AntonioTX78212
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 610 rosewood, San Antonio, TX, 78212 in San Antonio speaks for itself: 11.03% gross on a $469,000 price, generating $4,310/mo in rent and $975/mo in net income after the $2,109/mo debt service. DSCR 2.04, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,703 stacks alongside $129,576 in projected five-year appreciation and $4,320/yr in principal reduction. Projected total cumulative return: $242,483.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 5.8% |
| Monthly Cash Flow | $975 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,310 |
| Total Monthly Debt Service | $3,149 |
| DSCR Ratio | 1.37x |
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 1931
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78212, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,398 (100%) |
| Owner Occupied HU | 5,458 (40.7%) |
| Renter Occupied HU | 6,136 (45.8%) |
| Vacant Housing Units | 1,804 (13.5%) |
| Median Home Value | $378,816 |
| Average Home Value | $496,249 |
Housing Distribution
Address Breakdown
Residential
12,313
Single Family
9,174
Multi-Family
3,139
Businesses
1,854
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 1931
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78212, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,398 (100%) |
| Owner Occupied HU | 5,458 (40.7%) |
| Renter Occupied HU | 6,136 (45.8%) |
| Vacant Housing Units | 1,804 (13.5%) |
| Median Home Value | $378,816 |
| Average Home Value | $496,249 |
Housing Distribution
Address Breakdown
Residential
12,313
Single Family
9,174
Multi-Family
3,139
Businesses
1,854
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Felix • NB Elite Realty
Mls Name: SABOR
Mls ID: #1893211