Plan 1702 Plan, Spanish TrailsSan AntonioTX78222
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, Plan 1702 Plan, Spanish Trails, San Antonio, TX, 78222 in San Antonio deserves attention. This $246,995 property earns $3,233/mo in rent, a 15.71% gross yield, and nets $1,476/mo after the $1,111/mo payment. DSCR 2.91 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $68,240 compounds alongside $2,275/yr in yearly equity build, for a total cumulative return of $189,659.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.7% | 5.8% |
| Monthly Cash Flow | $1,476 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,233 |
| Total Monthly Debt Service | $1,658 |
| DSCR Ratio | 1.95x |
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: 78222, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,456 (100%) |
| Owner Occupied HU | 6,594 (69.7%) |
| Renter Occupied HU | 2,278 (24.1%) |
| Vacant Housing Units | 584 ( 6.2%) |
| Median Home Value | $240,405 |
| Average Home Value | $264,732 |
Housing Distribution
Address Breakdown
Residential
10,045
Single Family
8,655
Multi-Family
1,390
Businesses
388
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: 78222, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,456 (100%) |
| Owner Occupied HU | 6,594 (69.7%) |
| Renter Occupied HU | 2,278 (24.1%) |
| Vacant Housing Units | 584 ( 6.2%) |
| Median Home Value | $240,405 |
| Average Home Value | $264,732 |
Housing Distribution
Address Breakdown
Residential
10,045
Single Family
8,655
Multi-Family
1,390
Businesses
388
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices