827 Laurel Run #4VTUHRSan AntonioTX78219
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 827 Laurel Run #4VTUHR, San Antonio, TX, 78219 in San Antonio deserves attention. This $281,500 property earns $2,705/mo in rent, a 11.21% gross yield, and nets $646/mo after the $1,266/mo payment. DSCR 2.14 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $77,773 compounds alongside $2,593/yr in yearly equity build, for a total cumulative return of $153,169.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 5.8% |
| Monthly Cash Flow | $646 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,705 |
| Total Monthly Debt Service | $1,890 |
| DSCR Ratio | 1.43x |
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78219, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,874 (100%) |
| Owner Occupied HU | 3,756 (47.7%) |
| Renter Occupied HU | 3,419 (43.4%) |
| Vacant Housing Units | 699 ( 8.9%) |
| Median Home Value | $173,628 |
| Average Home Value | $229,823 |
Housing Distribution
Address Breakdown
Residential
6,261
Single Family
4,802
Multi-Family
1,459
Businesses
865
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78219, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,874 (100%) |
| Owner Occupied HU | 3,756 (47.7%) |
| Renter Occupied HU | 3,419 (43.4%) |
| Vacant Housing Units | 699 ( 8.9%) |
| Median Home Value | $173,628 |
| Average Home Value | $229,823 |
Housing Distribution
Address Breakdown
Residential
6,261
Single Family
4,802
Multi-Family
1,459
Businesses
865
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A