7880 Micron UNIT 3205San AntonioTX78251
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 7880 Micron UNIT 3205, San Antonio, TX, 78251 in San Antonio. Priced at $145,550, it generates $2,334/mo in gross rent and $943/mo in net monthly cash flow, a 19.24% yield that comfortably supports the 3.57 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,314. Five-year appreciation: $40,213. Equity from principal paydown: $1,341/yr. Total projected cumulative return: $118,067.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19.2% | 5.8% |
| Monthly Cash Flow | $943 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,334 |
| Total Monthly Debt Service | $1,333 |
| DSCR Ratio | 1.75x |
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 1985
N/A lot
$N/A/sqft
$308 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78251, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,015 (100%) |
| Owner Occupied HU | 11,458 (47.7%) |
| Renter Occupied HU | 11,170 (46.5%) |
| Vacant Housing Units | 1,387 ( 5.8%) |
| Median Home Value | $279,072 |
| Average Home Value | $292,566 |
Housing Distribution
Address Breakdown
Residential
23,553
Single Family
13,716
Multi-Family
9,837
Businesses
1,236
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 1985
N/A lot
$N/A/sqft
$308 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78251, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,015 (100%) |
| Owner Occupied HU | 11,458 (47.7%) |
| Renter Occupied HU | 11,170 (46.5%) |
| Vacant Housing Units | 1,387 ( 5.8%) |
| Median Home Value | $279,072 |
| Average Home Value | $292,566 |
Housing Distribution
Address Breakdown
Residential
23,553
Single Family
13,716
Multi-Family
9,837
Businesses
1,236
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices