Los Reyes Plan, The Canyons At Scenic LoopSan AntonioTX78255
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: Los Reyes Plan, The Canyons At Scenic Loop, San Antonio, TX, 78255 in San Antonio at $829,999 earns $5,957/mo in rent and nets $55/mo after the $3,732/mo payment, a 8.61% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $229,313 over five years. Ziffy Mortgage underwrites this on a 1.60 DSCR without U.S. credit history. With $7,644/yr in principal paydown, total projected return reaches $321,618.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.8% |
| Monthly Cash Flow | $55 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,957 |
| Total Monthly Debt Service | $5,572 |
| DSCR Ratio | 1.07x |
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 2026
N/A lot
$N/A/sqft
No 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 2026
N/A lot
$N/A/sqft
No 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
Listed by: N/A • Adam Michael Custom Homes
Mls Name: Adam Michael Custom Homes
Mls ID: #N/A