The Crump Plan, Comanche RidgeSan AntonioTX78233
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at The Crump Plan, Comanche Ridge, San Antonio, TX, 78233 in San Antonio speaks for itself: 11.14% gross on a $417,380 price, generating $3,876/mo in rent and $628/mo in net income after the $1,877/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,535 stacks alongside $115,314 in projected five-year appreciation and $3,844/yr in principal reduction. Projected total cumulative return: $201,557.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.8% |
| Monthly Cash Flow | $628 | $450 |
City averages based on San Antonio market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,876 |
| Total Monthly Debt Service | $3,082 |
| DSCR Ratio | 1.26x |
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
$280 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78233, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,939 (100%) |
| Owner Occupied HU | 12,430 (56.7%) |
| Renter Occupied HU | 8,393 (38.3%) |
| Vacant Housing Units | 1,116 ( 5.1%) |
| Median Home Value | $244,635 |
| Average Home Value | $274,163 |
Housing Distribution
Address Breakdown
Residential
20,360
Single Family
16,246
Multi-Family
4,114
Businesses
1,159
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
$280 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78233, San Antonio, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,939 (100%) |
| Owner Occupied HU | 12,430 (56.7%) |
| Renter Occupied HU | 8,393 (38.3%) |
| Vacant Housing Units | 1,116 ( 5.1%) |
| Median Home Value | $244,635 |
| Average Home Value | $274,163 |
Housing Distribution
Address Breakdown
Residential
20,360
Single Family
16,246
Multi-Family
4,114
Businesses
1,159
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices