RC Monaco II Plan, Lonesome DoveSan AntonioTX78264
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, RC Monaco II Plan, Lonesome Dove, San Antonio, TX, 78264 in San Antonio earns a 10.79% gross yield at $196,900. Rent of $1,774/mo nets $371/mo after the $885/mo mortgage. The 2.00 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $54,400 and $1,813/yr in equity accumulation project a total cumulative return of $99,553.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.8% |
| Monthly Cash Flow | $371 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,774 |
| Total Monthly Debt Service | $1,322 |
| DSCR Ratio | 1.34x |
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 2025
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 2025
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
Listed by: Joshua Holland • Rausch Coleman Homes - San Antonio
Mls Name: Rausch Coleman Homes
Mls ID: #N/A