8482 SIERRA HERMOSASan AntonioTX78255
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 8482 SIERRA HERMOSA, San Antonio, TX, 78255 in San Antonio. Priced at $824,000, it generates $7,586/mo in gross rent and $1,685/mo in net monthly cash flow, a 11.05% yield that comfortably supports the 2.05 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $20,221. Five-year appreciation: $227,656. Equity from principal paydown: $7,589/yr. Total projected cumulative return: $424,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.8% |
| Monthly Cash Flow | $1,685 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,586 |
| Total Monthly Debt Service | $5,573 |
| DSCR Ratio | 1.36x |
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
8,145 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78255, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,946 (100%) |
| Owner Occupied HU | 5,821 (65.1%) |
| Renter Occupied HU | 2,263 (25.3%) |
| Vacant Housing Units | 862 ( 9.6%) |
| Median Home Value | $490,774 |
| Average Home Value | $527,540 |
Housing Distribution
Address Breakdown
Residential
7,308
Single Family
6,526
Multi-Family
782
Businesses
95
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
8,145 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78255, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,946 (100%) |
| Owner Occupied HU | 5,821 (65.1%) |
| Renter Occupied HU | 2,263 (25.3%) |
| Vacant Housing Units | 862 ( 9.6%) |
| Median Home Value | $490,774 |
| Average Home Value | $527,540 |
Housing Distribution
Address Breakdown
Residential
7,308
Single Family
6,526
Multi-Family
782
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices