924 WyomingSan AntonioTX78203
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 924 Wyoming, San Antonio, TX, 78203 in San Antonio is narrow, $72/mo net on $1,050/mo rent after the $618/mo debt service, but the property operates at break-even-plus, not a loss. At $137,500 with a 9.16% yield, the long-run equity case via 5% appreciation ($37,989 over five years) and $1,266/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.70 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $57,403.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.8% |
| Monthly Cash Flow | $72 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,050 |
| Total Monthly Debt Service | $923 |
| DSCR Ratio | 1.14x |
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 1910
4,225 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78203, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,297 (100%) |
| Owner Occupied HU | 1,028 (44.8%) |
| Renter Occupied HU | 877 (38.2%) |
| Vacant Housing Units | 392 (17.1%) |
| Median Home Value | $162,500 |
| Average Home Value | $211,751 |
Housing Distribution
Address Breakdown
Residential
2,251
Single Family
2,188
Multi-Family
63
Businesses
174
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 1910
4,225 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78203, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,297 (100%) |
| Owner Occupied HU | 1,028 (44.8%) |
| Renter Occupied HU | 877 (38.2%) |
| Vacant Housing Units | 392 (17.1%) |
| Median Home Value | $162,500 |
| Average Home Value | $211,751 |
Housing Distribution
Address Breakdown
Residential
2,251
Single Family
2,188
Multi-Family
63
Businesses
174
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: LERA MLS
Mls ID: #1953091