7102 Cozy RunSan AntonioTX78218
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 7102 Cozy Run, San Antonio, TX, 78218 in San Antonio earns a 9.73% gross yield at $233,000. Rent of $1,889/mo nets $219/mo after the $1,048/mo mortgage. The 1.80 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $64,374 and $2,146/yr in equity accumulation project a total cumulative return of $103,511.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 5.8% |
| Monthly Cash Flow | $219 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,889 |
| Total Monthly Debt Service | $1,577 |
| DSCR Ratio | 1.20x |
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 2018
4,791 sqft lot
$N/A/sqft
$150 annually 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
Single Family
Built in 2018
4,791 sqft lot
$N/A/sqft
$150 annually 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: Luis Aguila • Premier Realty Group
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1906982
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.