8702 Village Dr APT 204San AntonioTX78217
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowNot flashy, but dependably profitable, 8702 Village Dr APT 204, San Antonio, TX, 78217 in San Antonio is listed at $134,500 and delivers $1,444/mo in rent and $487/mo in net monthly cash flow. The 12.88% yield and 2.39 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $37,160 over five years, and $1,239/yr in principal reduction supplements cash return. Total projected cumulative return: $82,914.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 5.8% |
| Monthly Cash Flow | $487 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,444 |
| Total Monthly Debt Service | $903 |
| DSCR Ratio | 1.60x |
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.
Apartment
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78217, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,809 (100%) |
| Owner Occupied HU | 6,314 (42.6%) |
| Renter Occupied HU | 7,413 (50.1%) |
| Vacant Housing Units | 1,082 ( 7.3%) |
| Median Home Value | $249,208 |
| Average Home Value | $264,619 |
Housing Distribution
Address Breakdown
Residential
15,927
Single Family
8,022
Multi-Family
7,905
Businesses
2,879
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
Apartment
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78217, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,809 (100%) |
| Owner Occupied HU | 6,314 (42.6%) |
| Renter Occupied HU | 7,413 (50.1%) |
| Vacant Housing Units | 1,082 ( 7.3%) |
| Median Home Value | $249,208 |
| Average Home Value | $264,619 |
Housing Distribution
Address Breakdown
Residential
15,927
Single Family
8,022
Multi-Family
7,905
Businesses
2,879
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A