7701 WURZBACH RD UNIT 601San AntonioTX78229
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 7701 WURZBACH RD UNIT 601, San Antonio, TX, 78229 in San Antonio. Priced at $160,995, it generates $2,606/mo in gross rent and $761/mo in net monthly cash flow, a 19.43% yield that comfortably supports the 3.60 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,126. Five-year appreciation: $44,480. Equity from principal paydown: $1,483/yr. Total projected cumulative return: $113,695.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19.4% | 5.8% |
| Monthly Cash Flow | $761 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,606 |
| Total Monthly Debt Service | $1,782 |
| DSCR Ratio | 1.46x |
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 1982
N/A lot
$N/A/sqft
$701 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78229, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,633 (100%) |
| Owner Occupied HU | 2,488 (13.4%) |
| Renter Occupied HU | 13,559 (72.8%) |
| Vacant Housing Units | 2,586 (13.9%) |
| Median Home Value | $284,490 |
| Average Home Value | $305,672 |
Housing Distribution
Address Breakdown
Residential
17,298
Single Family
2,801
Multi-Family
14,497
Businesses
1,727
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 1982
N/A lot
$N/A/sqft
$701 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78229, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,633 (100%) |
| Owner Occupied HU | 2,488 (13.4%) |
| Renter Occupied HU | 13,559 (72.8%) |
| Vacant Housing Units | 2,586 (13.9%) |
| Median Home Value | $284,490 |
| Average Home Value | $305,672 |
Housing Distribution
Address Breakdown
Residential
17,298
Single Family
2,801
Multi-Family
14,497
Businesses
1,727
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices