Broyce Plan, Ruby Crossing : Stonehill CollectionSan AntonioTX78264
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Broyce Plan, Ruby Crossing: Stonehill Collection, San Antonio, TX, 78264 in San Antonio. Priced at $202,999, it generates $2,972/mo in gross rent and $1,529/mo in net monthly cash flow, a 17.57% yield that comfortably supports the 3.26 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,346. Five-year appreciation: $56,085. Equity from principal paydown: $1,870/yr. Total projected cumulative return: $176,184.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 17.6% | 5.8% |
| Monthly Cash Flow | $1,529 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,972 |
| Total Monthly Debt Service | $1,363 |
| DSCR Ratio | 2.18x |
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78264, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,531 (100%) |
| Owner Occupied HU | 4,182 (75.6%) |
| Renter Occupied HU | 876 (15.8%) |
| Vacant Housing Units | 473 ( 8.6%) |
| Median Home Value | $195,737 |
| Average Home Value | $231,163 |
Housing Distribution
Address Breakdown
Residential
5,277
Single Family
5,076
Multi-Family
201
Businesses
195
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 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78264, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,531 (100%) |
| Owner Occupied HU | 4,182 (75.6%) |
| Renter Occupied HU | 876 (15.8%) |
| Vacant Housing Units | 473 ( 8.6%) |
| Median Home Value | $195,737 |
| Average Home Value | $231,163 |
Housing Distribution
Address Breakdown
Residential
5,277
Single Family
5,076
Multi-Family
201
Businesses
195
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices