6410 Walzem Rd LOT 481San AntonioTX78218
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 6410 Walzem Rd LOT 481, San Antonio, TX, 78218 in San Antonio at $104,999 earns $805/mo in rent and nets $58/mo after the $472/mo payment, a 9.2% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $29,009 over five years. Ziffy Mortgage underwrites this on a 1.71 DSCR without U.S. credit history. With $967/yr in principal paydown, total projected return reaches $44,043.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.8% |
| Monthly Cash Flow | $58 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $805 |
| Total Monthly Debt Service | $705 |
| DSCR Ratio | 1.14x |
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.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78218, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,775 (100%) |
| Owner Occupied HU | 6,896 (41.1%) |
| Renter Occupied HU | 8,394 (50.0%) |
| Vacant Housing Units | 1,485 ( 8.9%) |
| Median Home Value | $206,042 |
| Average Home Value | $240,929 |
Housing Distribution
Address Breakdown
Residential
15,862
Single Family
10,170
Multi-Family
5,692
Businesses
1,268
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
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78218, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,775 (100%) |
| Owner Occupied HU | 6,896 (41.1%) |
| Renter Occupied HU | 8,394 (50.0%) |
| Vacant Housing Units | 1,485 ( 8.9%) |
| Median Home Value | $206,042 |
| Average Home Value | $240,929 |
Housing Distribution
Address Breakdown
Residential
15,862
Single Family
10,170
Multi-Family
5,692
Businesses
1,268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • YES!Communities
Mls Name: Yes! Communities
Mls ID: #N/A